{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Main Page","Constants","District ADMs","School ADMs","Transportation","CTE Transportation","ESRI_MAPINFO_SHEET"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":6,"comments":5,"pivot_tables":1},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Main Page","index":0,"n_rows":382,"n_cols":151,"rows_kept":382,"cut":false,"hidden":false,"merged":[[144,6,217,6],[220,6,230,6],[230,7,230,8],[228,7,228,8],[220,7,221,12],[184,7,184,8],[192,7,192,8],[194,7,194,8],[195,7,195,8],[198,7,198,8],[201,7,201,8],[204,7,204,8],[159,7,159,8],[170,7,170,8],[172,7,172,8],[150,7,150,8],[154,7,154,8],[163,7,163,8],[166,7,166,8],[151,7,151,8],[160,7,160,8],[216,7,217,8],[94,7,94,8],[69,7,69,8],[71,7,71,8],[72,7,72,8],[77,7,77,8],[78,7,78,8],[95,7,95,8],[31,7,31,8],[28,7,28,8],[90,7,90,8],[84,7,85,12],[87,7,87,8],[86,7,86,8],[6,6,42,6],[11,7,11,8],[45,7,46,12],[6,7,6,8],[20,7,20,8],[42,7,42,8],[18,7,18,8],[17,7,17,8],[64,7,64,8],[25,7,25,8],[60,7,60,8],[36,7,36,8],[12,7,12,8],[40,7,40,8],[41,7,41,8],[61,7,61,8],[56,7,56,8],[19,7,19,8],[45,6,59,6],[62,6,81,6],[88,7,88,8],[52,7,52,8],[53,7,53,8],[49,7,49,8],[50,7,50,8],[47,7,47,8],[58,7,59,8],[80,7,81,8],[66,7,66,8],[74,7,74,8],[75,7,75,8],[68,7,68,8],[62,7,63,12],[140,7,141,8],[111,7,111,8],[109,7,109,8],[117,7,117,8],[112,7,112,8],[98,7,98,8],[122,7,122,8],[126,7,126,8],[116,7,116,8],[99,7,99,8],[133,7,133,8],[100,7,100,8],[101,7,101,8],[106,7,106,8],[103,7,103,8],[104,7,104,8],[113,7,113,8],[118,7,118,8],[137,7,137,8],[135,7,135,8],[130,7,130,8],[107,7,107,8],[152,7,152,8],[214,7,214,8],[202,7,202,8],[213,7,213,8],[162,7,162,8],[164,7,164,8],[173,7,173,8],[197,7,197,8],[171,7,171,8],[207,7,207,8],[168,7,168,8],[167,7,167,8],[210,7,210,8],[175,7,175,8],[189,7,189,8],[186,7,186,8],[191,7,191,8],[199,7,199,8],[206,7,206,8],[211,7,211,8],[0,8,0,11],[0,0,0,3],[1,0,1,3],[183,7,183,8],[181,7,181,8],[178,7,178,8],[138,7,138,8],[177,7,177,8],[180,7,180,8],[156,7,156,8],[157,7,157,8],[144,7,145,12],[146,7,146,8],[155,7,155,8],[84,6,141,6],[96,7,96,8],[4,7,5,12],[55,7,55,8],[21,7,21,8],[22,7,22,8],[35,7,35,8],[148,7,148,8],[147,7,147,8],[134,7,134,8]]}
["Tennessee Comptroller of the Treasury\nOffice of Research and Education Accountability\n",null,null,null,null,null,null,null,"Contact: Carolynn Polanchek, Associate Legislative Research Analyst\nCarolynn.Polanchek@cot.tn.gov / (615) 401-7972"]
["BEP Calculator 2018-19",null,null,null,null,null,null,null,"Updated August 14, 2018"]
["Total for Selected",4709951000,null,null,null,null,null,"Double click on a component to learn more!"]
["District","Total State and Local Funding","State Share","Required Local Match","State Charter Capital Outlay",null,null,null,"District","Alamo City","Alcoa City","Anderson County","Arlington","Athens City","Bartlett","Bedford County","Bells City","Benton County","Bledsoe County","Blount County","Bradford Special School District","Bradley County","Bristol City","Campbell County","Cannon County","Carroll County","Carter County","Cheatham County","Chester County","Claiborne County","Clay County","Cleveland City","Clinton City","Cocke County","Coffee County","Collierville","Crockett County","Cumberland County","Davidson County","Dayton City","Decatur County","DeKalb County","Department of Children's Services","Dickson County","Dyer County","Dyersburg City","Elizabethton City","Etowah City","Fayette County","Fayetteville City","Fentress County","Franklin County","Franklin Special School District","Germantown","Gibson County Special School District","Giles County","Grainger County","Greene County","Greeneville City","Grundy County","Hamblen County","Hamilton County","Hancock County","Hardeman County","Hardin County","Hawkins County","Haywood County","Henderson County","Henry County","Hickman County","Hollow Rock-Bruceton Special School District","Houston County","Humboldt City","Humphreys County","Huntingdon Special School District","Jackson County","Jefferson County","Johnson City","Johnson County","Kingsport City","Knox County","Lake County","Lakeland","Lauderdale County","Lawrence County","Lebanon City","Lenoir City","Lewis County","Lexington City","Lincoln County","Loudon County","Macon County","Madison County","Manchester City","Marion County","Marshall County","Maryville City","Maury County","McKenzie Special School District","McMinn County","McNairy County","Meigs County","Milan Special School District","Millington","Monroe County","Montgomery County","Moore County","Morgan County","Murfreesboro City","Newport City","Oak Ridge","Obion County","Oneida Special School District","Overton County","Paris Special School District","Perry County","Pickett County","Polk County","Putnam County","Rhea County","Richard City Special School District","Roane County","Robertson County","Rogersville City","Rutherford County","Scott County","Sequatchie County","Sevier County","Shelby County","Smith County","South Carroll Special School District","Stewart County","Sullivan County","Sumner County","Sweetwater City","Tipton County","Trenton Special School District","Trousdale County","Tullahoma City","Unicoi County","Union City","Union County","Van Buren County","Warren County","Washington County","Wayne County","Weakley County","West Carroll Special School District","White County","Williamson County","Wilson County"]
["Alamo City",4237000,3739000,498000,"N/A",null,"            Instructional                                                  Instructional                                                  Instructional","Instructional Positions"]
["Alcoa City",13845000,8633000,5212000,"N/A"]
["Anderson County",46597000,32499000,14098000,"N/A",null,"        Instructional Positions                               Instructional Positions","Regular Teachers"]
["Arlington",31217000,21258000,9959000,"N/A",null,null,null,"K-3",14.358553125,27.639499999999998,76.399250000000009,52.128687499999998,36.6901875,127.75662499999999,129.58247299999999,11.989875,32.078687500000001,23.957187500000003,153.165924375,7.9575000000000005,139.20400000000001,56.6484375,78.103874999999988,27.906068374999997,0,74.97080062500001,83.0565,41.387062499999999,58.625437499999997,16.352812499999999,81.394562500000006,28.189094999999998,58.656812500000001,53.380250000000004,130.34231249999999,16.376561500000001,110.681065625,1363.174,17.804499999999997,21.747029499999996,43.45109325,0.61756250000000001,117.79431249999998,54.995161625000001,40.785937499999996,32.405562499999995,7.9836635000000005,54.415750000000003,21.506687500000002,38.0234375,75.210561499999997,79.714937500000005,87.390250000000009,55.958624999999998,55.439499999999995,45.0725245,87.496499999999997,36.038187499999999,26.859819749999996,150.00799999999998,701.56544550000001,14.6863125,51.056249999999991,52.065062499999996,86.591874999999987,38.806769250000002,49.863187499999995,32.100250000000003,48.710750000000004,10.43825,20.522500000000001,17.993496874999998,43.890518374999999,19.236812500000003,21.568187500000001,102.21968749999999,124.77550000000001,27.646312500000001,108.2816875,890.0856326249999,12.0315625,35.748937499999997,54.096499999999992,98.954100124999997,81.431742999999983,21.636125,24.54191325,18.450624999999995,49.383562499999996,79.16765174999999,63.783874999999988,194.67849999999999,30.319751500000002,60.154562499999997,81.061812500000002,76.850687500000006,196.99993749999999,19.648937499999999,62.305999999999997,57.370004625,23.718375000000002,27.016124999999999,35.620437500000001,63.00145775,553.37481249999996,9.9991249999999994,39.477515499999996,244.67693750000004,15.419763124999999,62.667812500000004,45.411312500000001,16.872978374999999,43.404109874999996,33.388500000000001,13.784568250000001,8.8442384999999994,29.368812500000001,163.163031125,56.840936750000004,3.3393124999999997,91.414262250000007,161.92993749999999,14.191062499999997,549.16361062500005,40.902812499999996,29.820875000000001,211.56646374999997,1900.7097162500002,44.328437499999993,4.4892500000000002,25.103000000000002,133.79900000000004,435.06237587499999,31.885625000000005,153.2614375,19.3121875,18.3909375,48.030499999999996,29.551538000000001,26.441062499999997,64.622196625000001,9.3918794999999982,91.189437499999997,113.57925,32.248756499999999,62.994124999999997,11.301808999999999,55.345437499999989,539.7711875,244.00590562500003]
["Athens City",11597000,8097000,3500000,"N/A",null,null,null,"4-6",9.5754999999999999,17.501750000000001,52.673772699999994,35.416649999999997,21.215500000000002,86.952649999999991,85.334598900000003,5.1606999999999994,19.870649400000001,15.12955,96.532737899999987,4.6164999999999994,91.063010699999992,34.983400000000003,49.792649999999995,17.489812100000002,0,47.457069400000002,58.0301312,26.145900000000001,37.418199999999999,10.075200000000001,51.246600000000001,14.596912699999997,40.507349999999995,38.313926099999996,80.370699999999999,13.368180399999998,66.813213899999994,804.24421459999985,11.570349999999998,14.1320496,27.942423799999997,2.335,78.235096200000001,35.835100000000004,22.999899999999997,22.108537700000003,5.3287500000000003,33.100364799999994,14.569865399999999,23.82105,45.733649999999997,44.824199999999998,57.614145800000003,36.731099999999998,35.660730999999998,31.355900000000002,58.332650000000001,25.920200000000001,17.294185099999996,98.033649999999994,421.39432400000004,8.7959999999999994,31.495949999999997,32.422915799999998,61.818499999999993,25.063181999999998,35.633850000000002,21.872499999999999,30.384,5.4766640000000004,11.534099999999999,10.2126746,23.727574499999999,12.044700000000001,12.526777200000001,68.500599999999991,73.162399999999991,19.577449999999999,70.99430000000001,552.31952839999997,6.8555500000000009,22.433524999999999,37.938000000000002,62.919475800000001,48.3428878,13.820716499999998,14.884152799999999,10.3996,36.050449999999998,50.394365500000006,35.928449999999991,117.87290290000001,17.299584300000003,37.256399999999999,50.299249999999994,48.151350000000001,120.81949999999998,11.823899999999998,43.246100000000006,35.578313599999994,15.331,16.7214508,22.38625,44.127131500000004,323.68169999999998,8.1805000000000003,26.579028899999997,132.02205000000001,8.1300994999999983,41.066040399999999,28.674949999999999,10.605715599999998,27.435393400000002,22.643150000000002,9.1113020000000002,5.9386786000000003,20.293491399999997,101.1748149,36.496650000000002,2.6540999999999997,58.238023599999998,103.60528299999999,8.4871499999999997,382.5490997,26.934950000000001,19.254149999999999,131.99778430000001,1088.9864143099999,28.07535,3.2394499999999997,18.985199999999999,86.78384269999998,279.29856739999997,19.244800000000001,100.49430000000001,11.931050000000001,12.5246,34.0235956,19.955850000000002,14.790670299999999,43.6188267,6.5928851000000002,60.127412999999997,76.452349999999996,19.244317200000001,36.2229879,8.1421063999999994,35.181950000000001,355.6256487,156.00019849999998]
["Bartlett",62866000,43157000,19709000,"N/A",null,null,null,"7-9",0,18.571299999999997,63.400478210000003,42.152092969999998,12.540450000000002,85.559431170000011,75.838241159999995,0,16.776197750000001,13.04656977,83.867474140000013,5.1461668300000003,85.171269800000005,32.311365790000004,45.675003969999999,15.73039958,0,44.83168766,55.503641889999997,25.087637000000001,39.555378410000003,9.3669790299999995,47.747522539999991,0,39.724627150000003,39.411170140000003,78.608210779999993,25.341429189999996,57.668450690000007,696.88972401000012,7.3424499999999995,13.659533210000001,23.339374209999999,14.770208489999998,73.462768589999996,33.905826249999997,20.82049786,22.64244163,2.8046999999999995,25.830901009999998,11.221907809999996,18.769246389999999,45.480134729999996,30.170093880000003,52.328766330000008,35.495088750000001,33.09876242,29.189673600000003,58.468595649999997,24.906464129999996,17.210137150000001,86.169947099999987,371.66056799999996,8.8346664699999984,30.014451899999994,29.243214349999999,59.07204440999999,20.831363580000001,32.971192870000003,25.242287609999998,29.265765289999997,5.1624013599999987,10.959370790000001,6.7273007699999994,24.375392710000003,11.02569677,12.694528829999999,64.592473439999992,66.51436898,17.74124393,66.40877918000001,509.98267520000002,5.9479551599999994,11.940146380000002,33.584921359999996,54.016166479999995,28.292889000000002,20.384192589999998,16.189646350000004,6.4173,35.229318660000004,41.289236000000002,30.05222642,100.72024150999998,9.889323000000001,35.06986663,47.503599549999997,45.660774999999987,103.76020631999999,10.38551739,50.07533475999999,37.370134949999994,14.02977027,18.206904099999999,19.872949309999999,47.217406680000011,280.00585059000002,8.6689345000000007,25.392499010000002,0,5.4328500000000002,39.383849390000009,29.984330239999998,11.043700189999999,28.907075889999998,14.049099999999999,8.9424860099999997,5.8314264800000002,19.774888179999998,98.020094709999995,36.158360940000001,2.0076499999999999,54.076307900000018,102.29795012,5.5287500000000005,452.46912592999996,25.877772719999996,20.000954999999998,128.25014884000001,961.96604464999996,24.208634400000001,3.3645938000000002,18.65055276,82.137211380000011,242.87689325000002,12.764099999999999,96.246307149999978,10.929494150000002,10.478959460000002,30.421717829999999,22.342889380000003,13.73597268,38.675159959999995,6.57505323,54.839329989999996,74.211463320000007,18.781080100000004,34.225140510000003,7.9887084000000002,36.19338278,354.98821496000011,159.93631641999997]
["Bedford County",63404000,50858000,12546000,"N/A",null,null,null,"10-12",0,18.705396226415097,52.004384094339606,60.119139600000004,0,71.305222166037723,70.19469210566038,0,18.498719626415095,13.958890132075471,82.934581505660361,3.5619289924528288,85.605629569811327,40.262402139622637,41.965574083018865,14.87083495471698,0.24039622641509437,41.168667464150943,55.83262389056604,25.190026856603776,32.367358166037732,7.9196838679245278,47.651605607547175,0,40.929777849056606,43.908699328301878,72.22698766415094,23.142410750943395,52.455766007547162,651.77602590566039,0,14.969525320754718,22.252242735849059,30.575529181132072,66.611328192452817,34.345486233962269,20.794247671698109,21.341070260377361,0,24.296196339622639,10.094980245283018,8.5743554264150923,41.32121199622641,0,51.367709105660367,33.268775241509445,28.552755328301892,27.239272279245277,55.181062867924538,24.734442135849054,15.99301065283019,81.159233252830191,364.75207974339617,7.5010890679245268,29.458090652830187,25.418894332075471,62.094862958490559,23.403236581132077,38.941821758490562,35.988800728301882,28.044899830188676,4.7159270037735848,11.110027267924528,6.0460625207547185,20.817646358490567,9.050827641509434,11.586064415094341,57.255641603773576,65.732098539622626,14.632108901886792,63.167335528301898,502.59694235094338,5.5712671924528294,0,32.762773584905659,49.94740228301886,0,29.49069637358491,12.773953675471693,0,29.30685674716981,25.961606796226409,27.71023563396226,93.692818777358497,0,30.992248822641518,47.637555260377368,50.118424279245289,93.964055886792465,11.374510596226415,56.129530392452828,32.576064283018866,13.116370471698115,15.357617966037736,23.5273904490566,54.831219396226416,282.72618306792452,8.2558303245283025,23.404845611320752,0,0,39.519370720754715,25.32577420754717,11.650523603773586,22.568390264150942,0,7.2752004226415092,5.8248071886792463,20.59122572830189,94.524316641509429,43.219934332075475,2.982178867924528,53.440637286792459,89.030767313207548,0,443.18050892830178,22.500003837735846,19.616764290566039,122.25028348301885,914.04381350943402,23.81841189056604,2.0896171358490561,18.897168532075472,82.295850724528322,236.23930822641506,0,95.181966566037744,10.693361581132072,10.781733045283017,27.44776874716981,21.717884173584903,12.16608348679245,20.62806585283019,5.8196805849056599,53.710014101886784,80.713511252830173,17.921744841509433,32.625481199999996,7.8688309584905669,30.723956309433959,383.92305319245281,174.85840412830186]
["Bells City",2933000,2589000,344000,"N/A",null,null,"CTE Teachers",null,0,3.7534687500000006,32.993279610000002,12.869789024999999,0,23.641807574999994,17.856248220000005,0,7.5629572199999986,6.8381342699999976,38.584298744999998,1.69801884,32.885636220000002,12.666160980000001,17.899700684999992,6.6019387649999999,2.5996525349999997,14.016869969999998,15.459372509999998,6.6995589149999999,13.083832814999999,3.2699952300000001,16.13546376,0,14.907776925000002,17.170767179999995,17.644565025000002,10.087780469999998,30.765790004999996,97.720656585,0,4.5790699349999997,9.4630842599999987,0.4371179999999999,24.538668359999996,10.311016365,5.0850750449999982,10.326967560000002,0,7.9258994849999995,3.1552827599999995,1.627934475,17.271773759999995,2.820918E-2,18.995921939999999,12.46663968,13.170547709999999,17.475056324999997,19.678300215,14.085405464999999,9.8529318600000018,39.059819294999997,70.377176939999998,2.9171790299999998,13.182051435,14.441290934999998,21.466227914999997,10.12543251,11.834321864999998,13.924282619999996,9.8031962400000001,1.9496604599999998,4.1720215349999989,3.3871504049999999,10.185065159999999,2.4694202700000001,4.9120214549999988,19.304864714999997,15.494290964999999,8.79315201,15.332035005,141.08872078499999,2.5385382299999995,1.5323304299999996,14.396445359999998,32.439812355000001,0,10.720495469999998,3.7102627049999994,0,13.411571820000001,10.239101144999998,15.615502455000001,29.350471905000006,0,14.099709765,14.766014954999997,10.725872879999999,37.426109069999995,5.0042762549999997,32.504895090000005,19.895766000000002,8.31120372,7.7268468449999999,9.7320519899999987,21.600232229999996,65.880731549999993,1.7341097699999999,12.807862349999999,0,0,11.240379959999997,12.784978815000002,3.2982417899999987,9.590621715000001,0,4.5280592249999998,2.126400555,8.7659357399999998,27.050718884999998,10.424115599999999,0,23.674342995,34.914193529999999,0,148.80171427499999,8.9461714350000001,5.0478048150000001,27.617317575000005,187.68977541000001,12.468766994999999,1.62462522,5.9223085050000002,32.694545939999998,93.855146174999987,0,28.898008574999999,3.4697466299999995,2.9003570250000004,8.6818948649999985,7.5694193999999984,4.1734256099999998,11.114674005000001,3.2251867799999991,21.019061129999997,25.468204409999995,8.7192125849999993,14.341544295,2.6174411099999997,11.421191219999999,57.523059479999993,69.850967399999988]
["Benton County",16228000,12463000,3765000,"N/A",null,null,"Special Education Teachers"]
["Bledsoe County",13759000,12092000,1667000,"N/A",null,null,null,"Option 1",0.18520604395604398,0.5064148351648351,8.1880357142857143,2.0099450549450548,0.7337499999999999,5.2364972527472524,3.9841758241758241,9.0796703296703293E-2,3.0011675824175827,0.82865384615384619,2.8458653846153847,0.47456043956043958,5.7350000000000003,1.7209340659340657,3.7031456043956035,1.4632554945054945,0,2.7020192307692303,3.0820192307692307,0.70056318681318686,2.5003846153846156,0.6285851648351648,4.7949999999999999,1.0723901098901099,2.8822802197802195,2.0020054945054944,3.4170467032967036,0.40846153846153849,10.670233516483517,45.092890824175818,0.59348901098901097,0.54876373626373631,2.1251785714285716,0.87119505494505478,3.6873626373626367,1.0408653846153846,0.56663461538461535,1.6548626373626374,0.1201923076923077,1.8808241758241755,0.96234890109890103,1.2929258241758241,1.9286538461538461,1.4930357142857145,3.5159615384615384,3.3454807692307691,1.9320741758241757,1.2838668131868134,4.7116483516483525,1.3829258241758242,0.81722527472527484,4.6264835164835167,32.793310439560436,0.32013736263736264,2.9383104395604391,1.3258104395604393,6.1740384615384611,1.655013736263736,2.8477060439560442,1.8415384615384613,4.7010302197802201,0.40175824175824176,1.3010714285714287,0.31578296703296699,2.1891483516483512,1.0213736263736264,1.5336231318681319,1.190879120879121,6.7425824175824181,1.8958928571428573,3.9596703296703293,43.121346153846147,0.46052197802197803,0.63476648351648357,0.87353021978021983,3.644739010989011,1.1995054945054946,0.62640109890109885,1.6916346153846151,0.57208791208791199,1.8418543956043953,1.0503021978021978,0.93609890109890115,7.4854670329670334,0.45165335164835163,2.4211401098901102,2.2508653846153845,1.6629670329670332,6.1274038461538458,0.67343406593406596,2.0896291208791209,1.394175824175824,0.84206043956043952,1.710260989010989,1.7787499999999998,2.762115384615385,18.675645604395601,0.4412243131868131,1.1483241758241758,6.2860989010989003,0.69509615384615386,3.3222664835164832,0.92054945054945048,0.26159340659340657,2.1187499999999999,0.86425824175824184,0.73370879120879118,0.15399725274725276,1.2910302197802197,11.785467032967032,1.6818818681318679,8.3269230769230762E-2,3.8640934065934065,6.7794230769230772,0.14179945054945053,21.298585164835167,0.34203296703296704,1.4365521978021978,4.332005494505494,62.365989010989011,1.4201510989010988,0.18369505494505492,1.0143131868131867,5.9427197802197806,16.021689560439558,0.5139285714285714,1.6752884615384613,0.37306318681318679,0.30916208791208788,1.2979807692307692,1.6403434065934066,1.1567582417582418,1.4151236263736262,0.41325549450549454,3.7313324175824172,6.3146016483516476,1.9770467032967032,2.3678708791208791,0.66192307692307695,3.4653846153846155,30.321346153846154,12.316524725274725]
["Blount County",76622000,47953000,28669000,"N/A",null,null,null,"Option 2",1.0577991452991451,2.3014529914529911,10.12982905982906,8.7192521367521358,4.2721153846153843,15.618611111111109,7.2941239316239317,0.534423076923077,2.4246581196581198,2.9890598290598294,11.576132478632477,0.27173076923076922,10.957670940170939,5.8607905982905981,9.6717094017094016,1.9652777777777777,0,9.3053418803418797,13.93508547008547,2.6429914529914531,3.6652991452991448,1.4456410256410255,10.278076923076922,2.086324786324786,9.3817094017094007,6.0766452991452988,17.776089743589747,1.7650854700854699,4.8226495726495724,112.69141212820514,0.44564102564102565,3.3986965811965808,4.1618589743589736,3.7121367521367521,13.003867521367519,5.5523931623931624,4.9952136752136758,3.5547222222222219,0.96811965811965794,4.8554273504273509,2.0294444444444446,4.2596367521367515,9.5947649572649567,3.8042948717948715,10.663547008547008,3.1898504273504273,5.3709401709401705,8.1596523076923084,16.264850427350424,3.4644444444444438,1.7311538461538463,15.217158119658119,75.881367521367508,2.4537393162393162,3.4310042735042736,5.9878846153846155,11.181581196581195,2.3644871794871793,4.3775641025641026,3.4130128205128205,3.713653846153846,1.458076923076923,1.5519871794871796,1.0860897435897434,1.9180555555555554,2.9085470085470084,1.937314829059829,12.189658119658118,6.1580555555555554,4.4632478632478625,13.765982905982906,50.399807692307697,2.6449358974358974,5.5221367521367526,5.3546794871794869,7.1808119658119658,5.9269871794871793,2.6398717948717949,1.8047649572649571,0.88042735042735043,4.9480555555555545,6.2717307692307696,4.2346153846153847,17.02275641025641,2.3622439743589747,4.2326282051282051,6.5624145299145287,7.1044871794871796,23.897094017094016,3.0081623931623933,11.799209401709401,5.6733760683760694,2.6920512820512821,2.2305982905982908,4.8611965811965812,6.440833333333333,39.891282051282047,1.6258337606837603,6.2133547008547003,15.545042735042735,0.81579059829059819,6.9851923076923077,5.1239957264957257,2.1572435897435898,2.1000213675213675,5.1307478632478638,2.4470512820512815,1.0422222222222222,3.4083333333333332,12.154038461538462,4.3171367521367516,0.20677350427350427,10.404508547008547,19.051688034188036,1.1167948717948719,37.261239316239312,5.0589529914529905,2.8906196581196579,22.341944444444447,115.03019230769232,3.0951495726495719,0.68079059829059818,0.73470085470085467,17.388440170940171,45.311260683760679,4.2522222222222226,22.607927350427346,1.2909829059829059,1.7039957264957264,5.834358974358973,5.326880341880341,1.8392948717948716,8.1719871794871786,1.4505128205128204,9.7352991452991446,15.114636752136752,4.0605769230769235,5.4781837606837609,1.2246581196581194,4.5819017094017092,25.26102564102564,16.243354700854699]
["Bradford Special School District",4126000,3347000,779000,"N/A",null,null,null,"Option 3",1.1887121212121212,4.0641666666666669,11.406212121212121,8.5538636363636353,0.65462121212121205,17.803636363636365,18.370530303030304,0.82545454545454544,9.3485606060606035,12.795909090909092,18.250606060606057,2.1973484848484843,23.904469696969695,8.296060606060605,8.7010606060606062,3.2258333333333336,0,10.539696969696971,2.9725000000000001,10.415303030303029,17.042954545454545,1.6012878787878788,10.553787878787876,0.77212121212121199,5.0740151515151517,14.241666666666667,21.123484848484846,4.999545454545455,19.718409090909091,170.73030303030305,2.416212121212121,5.2221212121212117,9.4875757575757564,5.6821969696969692,30.239318181818184,8.766742424242425,10.406893939393939,5.6989393939393942,1.1503030303030304,2.5460606060606064,2.3294696969696971,2.1609090909090911,12.056287878787877,9.3554545454545437,8.4656818181818174,7.0071212121212127,5.2231060606060611,5.1651809090909087,7.1570454545454556,7.2183333333333328,10.087575757575758,26.725454545454543,28.231515151515151,5.567196969696969,9.7361363636363638,4.3623484848484848,8.8318939393939395,10.174545454545452,8.0485606060606045,9.6498484848484853,12.05560606060606,1.4676515151515148,3.4729545454545456,3.45469696969697,8.5786363636363649,2.1083333333333329,4.9333504545454545,11.940378787878789,14.23681818181818,4.4783333333333335,9.9527272727272731,140.71931818181818,0.24242424242424243,1.5033333333333332,22.977272727272723,12.934393939393939,3.918409090909091,6.2993181818181814,3.583409090909091,1.010909090909091,13.009090909090908,12.793409090909091,11.345833333333333,26.942272727272726,4.1798554545454545,10.035454545454543,9.7062878787878795,12.958333333333334,26.318939393939395,1.5927272727272723,9.3769696969696952,10.36712121212121,7.4690909090909079,9.5202272727272739,6.4764393939393949,24.822878787878786,90.213106060606052,2.1358386363636366,4.0332575757575757,8.8381060606060604,0.74477272727272725,8.6615909090909078,10.52780303030303,3.4626515151515149,9.3947727272727271,1.4079545454545455,1.9096969696969697,1.9681818181818183,6.7790909090909084,21.970606060606059,11.705075757575759,0.76212121212121209,28.089393939393936,27.773409090909091,1.5680303030303029,88.538257575757584,7.9330303030303035,6.9054545454545462,24.045454545454547,329.26189393939393,9.5345454545454533,0.1075,9.1804545454545448,9.0561363636363641,70.766287878787878,2.2739393939393935,26.635757575757577,2.5915151515151513,4.1678030303030305,7.880303030303029,4.77340909090909,1.9184848484848482,5.6258333333333335,1.7835606060606062,8.8240151515151517,12.447045454545453,4.7407575757575753,10.464015151515152,2.7023484848484847,6.6674999999999995,91.345909090909089,41.533787878787884]
["Bradley County",71582000,49270000,22312000,"N/A",null,null,null,"Option 4",0.501470588235294,4.721911764705883,20.021470588235296,8.11191176470588,0.57970588235294107,24.758676470588238,10.065147058823529,0,3.4151470588235298,7.179117647058824,53.647794117647052,0.64441176470588224,31.944117647058821,8.6067647058823535,21.11470588235294,2.5575000000000001,0,11.794705882352941,14.220588235294118,2.5811764705882352,8.0704411764705881,1.3508823529411762,12.803676470588234,2.6630882352941172,11.401323529411764,6.4877941176470584,20.990294117647057,1.9260294117647059,14.223676470588236,162.64779411764704,0.9086764705882352,3.1764705882352939,3.9725000000000001,30.156176470588235,15.684999999999999,8.9976470588235298,8.1757352941176453,6.3975000000000009,0.47264705882352942,8.7491176470588226,1.9889705882352937,7.1925000000000008,16.644411764705882,9.8741176470588243,10.622058823529411,6.4345588235294118,5.0494117647058818,10.382582941176471,12.853088235294118,7.3105882352941176,6.0402941176470586,23.780147058823527,84.411470588235289,2.2289705882352941,7.9392647058823531,7.3979411764705878,9.8035294117647069,18.824852941176474,8.2097058823529405,8.0727941176470583,6.4024999999999999,0.60441176470588232,2.8016176470588232,4.716764705882353,12.750735294117645,1.4941176470588236,4.2536214705882358,7.415,10.406176470588234,2.0270588235294116,18.614264705882352,133.45499999999998,2.8307352941176469,3.1394117647058826,11.399264705882352,14.032058823529411,9.202058823529411,7.0698529411764701,0.85779411764705882,2.9232352941176467,6.3357352941176464,8.4123529411764704,8.8779411764705891,51.158676470588233,6.9713994117647058,4.333823529411764,9.4144117647058838,12.910441176470588,20.478970588235292,1.2295588235294115,7.4433823529411764,11.099999999999998,3.5782352941176465,5.329411764705883,6.3530882352941171,9.6482352941176455,91.140882352941176,1.1517485294117644,5.3273529411764704,21.837794117647061,2.8719117647058821,12.081470588235293,7.5954411764705885,1.9870588235294113,9.2524999999999995,3.3689705882352943,4.6179411764705884,0.5911764705882353,4.9373529411764707,38.277205882352938,10.368970588235294,0,20.474264705882351,18.788382352941174,1.2260294117647059,84.016323529411778,3.5016176470588238,11.913676470588236,37.148529411764713,335.52808823529409,6.1119117647058827,0.47264705882352931,4.963970588235294,20.294411764705877,83.631323529411773,1.7079411764705883,15.907352941176468,3.2717647058823527,2.0808823529411762,8.7663235294117641,5.919411764705881,2.6425000000000001,5.3838235294117638,7.3529411764705881E-3,10.136176470588236,17.795882352941174,3.431029411764706,7.9939705882352943,1.4022058823529411,12.762352941176472,86.319705882352949,38.097205882352945]
["Bristol City",27741000,16471000,11270000,"N/A",null,null,"English Learner Teachers",null,3.1,4.6500000000000004,1,3.6,2.9,11.05,46.4,1.9,0.35,1.45,11.45,0,9.6,2.15,2.9,0.35,0,2,5.0999999999999996,0.5,0.65,0.35,33.049999999999997,0.45,1.55,4.75,23.05,5.05,7.75,870.5,4.55,0.95,9.5,0,9.4,1.4,2.5,0.65,0.25,3,0.95,0.35,5.3,23.9,8,1.4,2.5499999999999998,3.85,3.4,4.75,0.55000000000000004,71.3,163.69999999999999,0.1,1.1000000000000001,0.45,1.2,3.55,0.35,1.35,1.2,0,0.05,1,1.35,0,0.2,16.75,23.6,1.95,4.45,172.35,0.05,6.15,2,2.25,14.05,17.100000000000001,0.6,0.3,2.75,10.3,7.05,26.7,8.4,2.6,10.8,8.3000000000000007,24.75,0.9,4.25,0.35,0.3,0.55000000000000004,4.5999999999999996,2.15,47.05,0.1,0.55000000000000004,38.799999999999997,0.3,7.5,3.7,0.1,0.4,1.1000000000000001,0.05,0,0.3,39.75,6.45,0.1,0.9,41.8,0.7,173,0.15,1.85,51.95,525.20000000000005,0.85,0,0.25,3.2,36.15,4.5,2.85,2.1,1.2,2.65,4,3.6,0.65,0.05,20.350000000000001,2.4,0.1,1.7,0.05,1.65,42.4,31.15]
["Campbell County",40141000,30508000,9633000,"N/A",null,null,"Translators",null,0.31,0.46500000000000002,0.1,0.36,0.28999999999999998,1.105,4.6399999999999997,0.19,3.5000000000000003E-2,0.14499999999999999,1.145,0,0.96,0.215,0.28999999999999998,3.5000000000000003E-2,0,0.2,0.51,0.05,6.5000000000000002E-2,3.5000000000000003E-2,3.3050000000000002,4.4999999999999998E-2,0.155,0.47499999999999998,2.3050000000000002,0.505,0.77500000000000002,87.05,0.45500000000000002,9.5000000000000001E-2,0.95,0,0.94,0.14000000000000001,0.25,6.5000000000000002E-2,2.5000000000000001E-2,0.3,9.5000000000000001E-2,3.5000000000000003E-2,0.53,2.39,0.8,0.14000000000000001,0.255,0.38500000000000001,0.34,0.47499999999999998,5.5E-2,7.13,16.37,0.01,0.11,4.4999999999999998E-2,0.12,0.35499999999999998,3.5000000000000003E-2,0.13500000000000001,0.12,0,5.0000000000000001E-3,0.1,0.13500000000000001,0,0.02,1.675,2.36,0.19500000000000001,0.44500000000000001,17.234999999999999,5.0000000000000001E-3,0.61499999999999999,0.2,0.22500000000000001,1.405,1.71,0.06,0.03,0.27500000000000002,1.03,0.70499999999999996,2.67,0.84,0.26,1.08,0.83,2.4750000000000001,0.09,0.42499999999999999,3.5000000000000003E-2,0.03,5.5E-2,0.46,0.215,4.7050000000000001,0.01,5.5E-2,3.88,0.03,0.75,0.37,0.01,0.04,0.11,5.0000000000000001E-3,0,0.03,3.9750000000000001,0.64500000000000002,0.01,0.09,4.18,7.0000000000000007E-2,17.3,1.4999999999999999E-2,0.185,5.1950000000000003,52.52,8.5000000000000006E-2,0,2.5000000000000001E-2,0.32,3.6150000000000002,0.45,0.28499999999999998,0.21,0.12,0.26500000000000001,0.4,0.36,6.5000000000000002E-2,5.0000000000000001E-3,2.0350000000000001,0.24,0.01,0.17,5.0000000000000001E-3,0.16500000000000001,4.24,3.1150000000000002]
["Cannon County",13670000,11299000,2371000,"N/A",null,null,"Response to Intervention (RTI) ",null,1,1,2.275095930909091,1.6615581118181819,1,3.2633706981818178,3.1098061863636359,1,1,1,3.8067848909090913,1,3.5936680218181816,1.4493566663636364,1.9381198018181816,1,1,1.8338554463636365,2.2128928309090905,1.0166272727272725,1.4865268181818181,1,2.0104131818181816,1,1.6039098381818182,1.5698472009090907,3.1271073627272727,1,2.5825246254545453,29.742604597363638,1,1,1.029566498181818,1,2.9648139418181816,1.3920252663636363,1,1,1,1.1992804345454544,1,1,1.8507026427272726,1.285682272727273,2.1863050345454544,1.4231600000000004,1.3521005372727271,1.2319746957272726,2.3288565236363632,1,1,3.7194695454545448,15.891198509090907,1,1.2645395418181815,1.2474596736363635,2.3834338663636361,1,1.3953572727272725,1.054476818181818,1.1983584027272727,1,1,1,1.0244697300000001,1,1,2.552125909090909,2.8290186363636369,1,2.6904799899999996,21.398667267272725,1,1,1.4269991054545454,2.4185932372727272,1.312836760909091,1,1,1,1.340759909090909,1.704971989090909,1.4042312381818183,4.4439052854545462,1,1.4406219054545455,1.9794659090909095,1.9176614700000001,4.5132648036363632,1,1.9664959063636367,1.484194288181818,1,1,1,1.8841623000000001,12.438863636363637,1,1.0382935954545454,3.0409772727272726,1,1.5983363509090907,1.1642177272727277,1,1.0917396272727271,1,1,1,1,4.0078649163636362,1.5150134490909093,1,2.3209708081818183,4.0307618372727285,1,16.29595265181818,1.0201712763636364,1,5.1438442281818171,41.801522030999998,1.0809835718181817,1,1,3.416901493636364,10.622393439090906,1,3.8874177272727266,1,1,1.2188525909090906,1,1,1.4653772345454545,1,2.292699316363636,3.04840592,1,1.4670807545454545,1,1.3954814090909089,14.079143340000002,6.5697710527272717]
["Carroll County",2522000,2026000,496000,"N/A",null,null,"K-6 Art",null,1.0029686904761905,1.88635,5.4187225095238096,3.6723619047619049,2.4079833333333336,9.0075214285714278,9.0000274904761906,0.70250476190476185,2.168266638095238,1.6331095238095241,10.431689400000002,0.52297619047619048,9.639343366666667,3.8239119047619048,5.3464642857142852,1.8959365142857143,0,5.1158909476190475,5.9273967238095242,2.8216928571428572,4.0151690476190476,1.1027357142857142,5.5410595238095244,1.7689613666666664,4.1634666666666673,3.8580060047619047,8.7925976190476174,1.2604490285714285,7.3980031619047626,90.227781647619025,1.229235714285714,1.5014130095238094,2.9858713523809524,0.13471666666666665,8.212883152380952,3.8014871095238099,2.6489833333333332,2.2872851285714284,0.55788956190476191,3.6491888000000001,1.5131054952380951,2.5828476190476191,5.0429571047619044,5.1712452380952385,6.0726831333333342,3.8808571428571428,3.8101109999999996,3.2101866476190475,6.1109452380952387,2.6071785714285713,1.846763852380952,10.382859523809522,46.792699066666664,0.97833571428571431,3.4448071428571425,3.5273793238095235,6.2424761904761894,2.6718379714285714,3.5964,2.2644142857142855,3.3025047619047623,0.65844114285714284,1.3310523809523809,1.1717843857142858,2.8019042476190474,1.3063880952380953,1.4181584380952381,7.156016666666666,8.2372761904761891,1.985452380952381,7.505697619047619,60.208954023809518,0.78479999999999994,2.4301273809523809,3.8673904761904754,6.7658455190476188,5.4042039142857137,1.4823626904761904,1.6436992095238094,1.1980999999999999,3.5979666666666663,5.4156422333333332,4.1407404761904756,13.029319185714286,1.9788278809523812,4.065716666666666,5.4832714285714284,5.2205666666666666,13.258069047619047,1.3115738095238094,4.4329000000000001,3.8797293952380953,1.633604761904762,1.825445276190476,2.4229809523809527,4.5013475095238098,36.494359523809521,0.77046666666666663,2.769573395238095,15.607790476190477,0.97456714285714285,4.3428709714285718,3.0954285714285716,1.1478142047619047,2.9599372047619044,2.3501880952380954,0.95899793333333327,0.61971759047619046,2.0851686380952379,11.033582847619048,3.9033047333333335,0.25359761904761902,6.2556873047619046,11.102344428571428,0.94476190476190469,39.1371422952381,2.8408190476190471,2.0528976190476191,14.345283585714284,124.26448511000001,3.0256238095238093,0.32527857142857147,1.8603619047619049,9.2296686999999995,29.873736576190474,2.1311095238095237,10.623973809523809,1.3038476190476189,1.2970166666666667,3.4499045523809522,2.0760514476190473,1.7115962047619047,4.5388849523809522,0.67173279523809515,6.3370934761904758,7.9674166666666668,2.1449201142857142,4.1246803761904758,0.81826445714285712,3.7837285714285711,37.497266604761904,16.724043952380953]
["Carter County",37314000,29663000,7651000,"N/A",null,null,"K-6 Music",null,1.0029686904761905,1.88635,5.4187225095238096,3.6723619047619049,2.4079833333333336,9.0075214285714278,9.0000274904761906,0.70250476190476185,2.168266638095238,1.6331095238095241,10.431689400000002,0.52297619047619048,9.639343366666667,3.8239119047619048,5.3464642857142852,1.8959365142857143,0,5.1158909476190475,5.9273967238095242,2.8216928571428572,4.0151690476190476,1.1027357142857142,5.5410595238095244,1.7689613666666664,4.1634666666666673,3.8580060047619047,8.7925976190476174,1.2604490285714285,7.3980031619047626,90.227781647619025,1.229235714285714,1.5014130095238094,2.9858713523809524,0.13471666666666665,8.212883152380952,3.8014871095238099,2.6489833333333332,2.2872851285714284,0.55788956190476191,3.6491888000000001,1.5131054952380951,2.5828476190476191,5.0429571047619044,5.1712452380952385,6.0726831333333342,3.8808571428571428,3.8101109999999996,3.2101866476190475,6.1109452380952387,2.6071785714285713,1.846763852380952,10.382859523809522,46.792699066666664,0.97833571428571431,3.4448071428571425,3.5273793238095235,6.2424761904761894,2.6718379714285714,3.5964,2.2644142857142855,3.3025047619047623,0.65844114285714284,1.3310523809523809,1.1717843857142858,2.8019042476190474,1.3063880952380953,1.4181584380952381,7.156016666666666,8.2372761904761891,1.985452380952381,7.505697619047619,60.208954023809518,0.78479999999999994,2.4301273809523809,3.8673904761904754,6.7658455190476188,5.4042039142857137,1.4823626904761904,1.6436992095238094,1.1980999999999999,3.5979666666666663,5.4156422333333332,4.1407404761904756,13.029319185714286,1.9788278809523812,4.065716666666666,5.4832714285714284,5.2205666666666666,13.258069047619047,1.3115738095238094,4.4329000000000001,3.8797293952380953,1.633604761904762,1.825445276190476,2.4229809523809527,4.5013475095238098,36.494359523809521,0.77046666666666663,2.769573395238095,15.607790476190477,0.97456714285714285,4.3428709714285718,3.0954285714285716,1.1478142047619047,2.9599372047619044,2.3501880952380954,0.95899793333333327,0.61971759047619046,2.0851686380952379,11.033582847619048,3.9033047333333335,0.25359761904761902,6.2556873047619046,11.102344428571428,0.94476190476190469,39.1371422952381,2.8408190476190471,2.0528976190476191,14.345283585714284,124.26448511000001,3.0256238095238093,0.32527857142857147,1.8603619047619049,9.2296686999999995,29.873736576190474,2.1311095238095237,10.623973809523809,1.3038476190476189,1.2970166666666667,3.4499045523809522,2.0760514476190473,1.7115962047619047,4.5388849523809522,0.67173279523809515,6.3370934761904758,7.9674166666666668,2.1449201142857142,4.1246803761904758,0.81826445714285712,3.7837285714285711,37.497266604761904,16.724043952380953]
["Cheatham County",42912000,33582000,9330000,"N/A",null,null,"P.E."]
["Chester County",20219000,17432000,2787000,"N/A",null,null,null,"K-4",1.0832030357142857,1.9665178571428572,5.5369357142857147,3.7934642857142862,2.640371428571429,9.2484571428571414,9.4407404142857132,0.87495714285714288,2.300771385714286,1.7154321428571433,11.124295678571428,0.57291071428571427,10.115921428571427,4.0514785714285715,5.6681071428571421,1.9746657999999999,0,5.4226801285714288,6.1615285714285708,3.0250535714285713,4.2152285714285709,1.1819678571428571,5.7773714285714286,2.0084777642857143,4.2933107142857141,3.987025,9.2638142857142842,1.1526897785714285,7.9285323214285723,97.96807142857142,1.2908928571428568,1.5912123714285713,3.1584939142857142,6.903928571428572E-2,8.3988357142857133,3.9255842357142856,2.9184892857142852,2.3212428571428569,0.56817005714285718,3.9303214285714283,1.59015,2.7192107142857145,5.4064427999999998,5.6686392857142867,6.2760678571428574,4.0473857142857144,4.0595392857142851,3.3213799714285712,6.4180678571428569,2.6669035714285716,1.9255663571428567,10.802671428571429,50.239432499999999,1.0429464285714285,3.6201071428571425,3.7542964285714282,6.3762964285714272,2.8235261,3.677025,2.3619249999999998,3.5213678571428577,0.72803571428571423,1.4376642857142856,1.2762230071428571,3.0787724785714286,1.4010750000000001,1.4985912285714287,7.4399285714285694,8.9295571428571439,2.0111499999999998,7.8425035714285709,63.81254872142857,0.86497499999999994,2.5229678571428571,3.9341642857142851,7.235381499999999,5.7676823142857137,1.5490071428571426,1.7813295428571427,1.3169821428571427,3.6538749999999993,5.8124454428571424,4.5149678571428566,14.036363892857143,2.1770677000000003,4.3211499999999994,5.7851178571428568,5.6109,14.212178571428572,1.3827071428571429,4.6133107142857144,4.0635601500000007,1.7378285714285715,1.9271035714285711,2.5414535714285718,4.5960990214285715,39.635114285714288,0.72744999999999993,2.8231767642857144,17.737432142857145,1.0534583928571428,4.5491357142857138,3.2927857142857149,1.2175987642857142,3.1707562785714281,2.4369071428571427,1.0354598142857143,0.64093774285714289,2.1634214285714286,11.738094635714287,4.0432178142857147,0.25616428571428573,6.660061414285714,11.721525592857143,1.0220785714285714,39.941067978571432,2.9616928571428569,2.1530107142857142,15.200097928571425,135.56537317857143,3.1840321428571423,0.35482857142857144,1.863575,9.6362750000000013,31.532654607142856,2.2982392857142862,11.188135714285714,1.3980178571428572,1.3149999999999999,3.5544857142857142,2.1629414571428569,1.8745499999999999,4.69562525,0.68916163571428557,6.6797678571428563,8.2476821428571441,2.2914575142857143,4.4514357142857142,0.84852218571428561,4.0069107142857137,39.045132142857142,17.612799978571431]
["Claiborne County",31154000,24785000,6369000,"N/A",null,null,null,"5-6",0.55636792452830186,1.1398207547169812,3.4222710094339619,2.2651981132075467,1.28325,5.6301462264150945,5.3613407075471704,0.23615094339622641,1.2568679245283019,0.96974056603773584,5.9740884811320747,0.27941037735849056,5.7361613867924532,2.2246650943396227,3.1058726415094333,1.1480514716981134,0,2.9732252924528302,3.6050878490566034,1.5947924528301887,2.3872971698113208,0.62357547169811323,3.3470801886792452,0.85183962264150936,2.5779669811320756,2.3773373679245284,5.1840707547169806,0.97469553773584894,4.1847748962264149,49.36135986792452,0.73032547169811324,0.87289622641509435,1.7438097735849056,0.17570754716981132,5.1780043584905657,2.3465141509433964,1.393377358490566,1.4656214811320756,0.35483962264150942,2.0385344150943396,0.89746371698113203,1.5255518867924529,2.8501792452830186,2.7580377358490566,3.7416411132075473,2.34288679245283,2.1866774528301884,1.9730754716981131,3.6298962264150942,1.6428396226415094,1.1154822547169809,6.3021367924528295,26.348549566037736,0.56073584905660367,2.0433443396226414,2.0296996037735844,3.9456462264150938,1.5640784905660376,2.268495283018868,1.366580188679245,1.8918349056603776,0.34290226415094338,0.73818867924528309,0.63588207547169817,1.4846391037735851,0.73765094339622639,0.83028773584905657,4.3506933962264149,4.5253773584905659,1.2772075471698112,4.5117547169811321,35.001165320754708,0.41237264150943398,1.4821816037735849,2.465745283018868,3.8478693301886797,3.0887480943396226,0.89089778301886791,0.90368583018867921,0.63418396226415097,2.3021745283018866,3.0522878018867927,2.2401886792452825,7.2742083396226418,1.0449469528301889,2.3475424528301887,3.2223632075471698,2.9320094339622642,7.4951839622641501,0.77218396226415087,2.6891084905660376,2.319290113207547,0.94114150943396224,1.0712170566037735,1.4436084905660376,2.8474444716981133,19.951882075471698,0.56561320754716982,1.7581666603773585,7.494297169811321,0.53938608490566031,2.5955085283018873,1.7834905660377358,0.66582222641509425,1.6762352264150946,1.4374764150943395,0.5323131320754716,0.38122084905660381,1.2736454150943395,6.3558410283018869,2.3928632075471699,0.16408018867924526,3.5970352452830188,6.5139504433962259,0.52178301886792444,24.783494009433962,1.7163679245283019,1.2234622641509434,8.3443004056603787,67.135751208490561,1.7888349056603774,0.17577830188679244,1.2242971698113208,5.5580370471698108,17.53691543396226,1.1865990566037736,6.2707122641509434,0.73665566037735852,0.83276886792452831,2.1401127924528298,1.2562169811320756,0.91507738679245287,2.7903613679245285,0.42057790566037739,3.7322842452830187,4.8913396226415093,1.2229167169811319,2.2922818773584908,0.50040028301886796,2.2039198113207545,22.71799516037736,9.8703512547169794]
["Clay County",8077000,6713000,1364000,"N/A",null,null,"Librarians"]
["Cleveland City",41503000,28792000,12711000,"N/A",null,null,null,"K-8",1,3,10.5,3,4.5,9,11,1,4,3,17,1,13,6,8.5,4,0,8,9,4.5,7.5,1.5,7,2,7.5,6,7,2.5,8.5,121,1,2.5,4,0,11.5,6,3,4,1,5,2,4,8,8,4,5,6.5,5.5,10.5,4.5,4,14.5,60.5,1.5,5,5,12,3.5,6.5,4,6,1.5,2.5,1.5,4.5,2,2.5,9.5,9.5,4.5,9.5,62.5,1.5,2,4.5,9,6,2,3,1.5,5,7.5,6.5,16.5,3,5.5,7,5,17,2,7,6,3,2,3,8,31,1,5.5,12,1,6,5.5,2,5.5,3,2,1,4,15.5,5.5,0.5,10,16,1,37.5,5.5,2,17.5,163.5,5,0.5,3,16.5,36.5,4,10,2,2,6,4,2,6.5,1.5,8.5,12,4.5,7.5,1,6,34,16.5]
["Clinton City",6978000,4958000,2020000,"N/A",null,null,null,"9-12",0,1,4,2.6768736666666668,0,3.5967058666666674,4,0,1.5,1,4.2858635599999992,0.5,5.2866409333333335,2.5,3,1,0.5,4,3.5,1,2,1,2.6370000000000005,0,3.5,3,3.3954293466666665,1,3.5,40.646866719999998,0,1,1,0,3.5109232133333337,2,1,1,0,1,1,1,2.5,0,2.5048678933333335,2,2,2.5,4,1.5,1,4.5463014133333335,21.547733333333333,0.5,2,2,4.5,1,2,2,2,0.5,1,1,1.5,1,1,2.7505155333333331,2.9775999999999998,1,2.9765338400000001,28.919285680000002,0.5,0,2,4,0,2,1,0,2,1.5,1.5,6,0,3.5,3,3,7,1,3.0500476000000001,2,1,1,1,3,14.7508,1,3,0,0,2,1.5,1,1,0,1,0.5,2,5.40034744,2,0.5,5,6.5,0,22.649019599999995,1,1,9.5,59.178209426666662,2,0.5,1,4,14.762892293333334,0,5,1,1,1,1,1,1.5,0.5,3.1245798133333333,5,1.5,3,1,2,17.877044000000001,9.4609502400000007]
["Cocke County",32936000,25499000,7437000,"N/A",null,null,"Counselors"]
["Coffee County",31485000,22124000,9361000,"N/A",null,null,null,"K-6",1.053117125,1.9806675,5.6896586349999998,3.8559800000000002,2.5283825000000002,9.4578974999999996,9.4500288650000002,0.73763000000000001,2.27667997,1.7147650000000003,10.95327387,0.54912499999999997,10.121310535000001,4.0151075000000001,5.613787499999999,1.99073334,0,5.3716854949999995,6.2237665599999996,2.9627775000000001,4.2159274999999994,1.1578724999999999,5.8181124999999998,1.8574094349999999,4.3716400000000002,4.0509063049999998,9.2322274999999987,1.32347148,7.7679033200000003,94.739170729999984,1.2906974999999998,1.5764836599999998,3.1351649200000002,1,8.6235273100000001,3.9915614650000002,2.7814324999999998,2.4016493849999998,0.58578403999999995,3.8316482399999998,1.5887607699999999,2.7119899999999997,5.2951049599999997,5.4298075000000008,6.3763172900000011,4.0749000000000004,4.0006165500000002,3.3706959799999998,6.4164925000000004,2.7375374999999997,1.9391020449999996,10.902002499999998,49.132334019999995,1.0272525000000001,3.6170474999999995,3.7037482899999996,6.5545999999999989,2.8054298699999998,3.7762200000000004,2.3776349999999997,3.4676300000000007,0.69136319999999996,1.397605,1.230373605,2.9419994599999999,1.3717075000000001,1.48906636,7.5138174999999991,8.6491399999999992,2.0847249999999997,7.8809825,63.219401724999997,1,2.5516337500000001,4.0607599999999993,7.1041377949999998,5.6744141099999998,1.556480825,1.7258841699999998,1.2580049999999998,3.7778649999999998,5.6864243449999998,4.3477774999999994,13.680785145,2.0777692750000001,4.2690025,5.7574349999999992,5.4815950000000004,13.9209725,1.3771525,4.6545449999999997,4.0737158650000005,1.7152850000000002,1.9167175399999998,2.54413,4.7264148850000005,38.319077499999999,1,2.9080520649999997,16.388180000000002,1.0232954999999999,4.5600145200000011,3.2502000000000004,1.2052049149999997,3.1079340649999994,2.4676975000000003,1.0069478299999999,1,2.1894270699999998,11.585261990000001,4.09846997,0.2662775,6.5684716700000001,11.65746165,0.99199999999999988,41.093999410000002,2.9828599999999996,2.1555425000000001,15.062547765,130.4777093655,3.1769049999999996,0.34154250000000003,1.9533800000000001,9.6911521349999994,31.367423404999997,2.2376649999999998,11.155172500000001,1.36904,1.3618675,3.6223997799999998,2.1798540199999996,1.797176015,4.7658291999999998,1,6.6539481499999988,8.3657874999999997,2.25216612,4.3309143949999998,0.85917768000000005,3.9729149999999995,39.372129934999997,17.560246149999998]
["Collierville",60649000,41641000,19008000,"N/A",null,null,null,"7-12",0,2.6854794642857143,9.3809431357142845,7.4169423071428575,0.89574642857142861,11.73620827142857,10.696265571428571,0,2.725621778571429,2.1382627785714283,13.060658592857145,0.67318214285714273,13.050952385714286,5.4514710714285712,6.76269487142857,2.3762568785714282,1.5167857142857143E-2,6.4672802785714287,8.2234791428571441,3.7003714285714291,5.4906499999999996,1.3244783285714283,7.1854821428571425,0,6.1298415857142858,6.4031689999999992,11.012268564285714,3.7506485000000001,8.8939217142857139,95.555165567857145,0.52446071428571417,2.1382376571428572,3.5217317714285712,3.0050003285714282,10.618706242857142,5.0798821428571426,3.0413428571428573,3.4555975285714289,0.20033571428571426,3.7554624357142861,1.5887615857142854,1.9591821428571428,6.6782181785714281,2.1563500000000002,7.8833945714285711,5.2281142857142857,4.7929091500000007,4.6357905949999996,8.8451905428571429,3.761034371428571,2.7075655571428574,13.135748762142857,52.912596885714279,1.2432438928571428,4.6302713999999998,4.3802927357142858,9.1595232357142855,3.4467507785714284,5.3756678571428571,4.7368035714285712,4.3267303071428564,0.77213684999999987,1.6824697071428567,1.0232921142857143,3.5395969357142856,1.5457000000000001,1.8716833357142859,9.1455857142857138,9.6362321428571427,2.6091696285714288,9.4591392071428579,74.857318199999995,1,0.92583571428571432,5.1516429714285703,8.5544938142857134,2.0209206428571429,3.8272360500000002,2.1390581357142859,0.45837857142857147,5.004149285714286,5.0748611499999994,4.638566871428571,14.503515192857146,0.70638021428571429,5.131868542857144,7.1019607142857151,6.9344736928571429,15.122323457142858,1.7168024571428571,8.6661678571428578,5.6721073142857135,2.2254785714285714,2.6374307999999997,3.3673937285714284,7.8608432357142863,40.97627142857143,1.2226898428571429,3.900382442857143,0,0.38806071428571426,5.8418723928571428,4.3484821428571427,1.6809874214285716,3.9454453642857139,1.0035071428571427,1.3134013714285715,1,3.1291258142857141,14.253599071428573,5.8060985714285716,0.33156485714285711,8.3617928214285708,14.586994542857143,0.39491071428571428,67.367598928571425,3.6940635999999993,2.9067357142857144,18.18924602142857,135.32128072785716,3.8257673500000005,0.46558571428571432,2.8065183785714285,12.616303105714287,36.723217592857139,0.91172142857142846,14.256360714285716,1.6206043785714286,1.5668853571428574,4.3182269142857148,3.3266642857142856,1.9474973928571429,4.5933143428571421,1,8.3068488000000009,11.606228657142857,2.8874830785714285,5.1860960785714285,1.1979927214285717,5.067643214285714,52.319210828571435,25.782991785714284]
["Crockett County",14600000,12791000,1809000,"N/A",null,null,"Supervisors"]
["Cumberland County",51967000,33371000,18596000,"N/A",null,null,null,"Regular",2,3,7.2565138100000004,5.5692848075000008,3,9.9742694199999988,9.5519670125000005,1,3.1212241825000002,3,11.468658450000001,2,10.882587059999999,4.9857308324999998,6.3298294549999987,3,1,6.0431024775000006,7.0854552849999992,3.7957249999999996,5.0879487499999989,3,6.5286362499999999,2,5.4107520549999997,5.3170798024999995,9.5995452475,3,8.1019427200000003,82.79216264275,2,3,3.8313078699999998,3,9.1532383399999979,4.8280694825000001,3.5229100000000004,3.4610522000000001,1,4.2980211949999996,3,3.0627887500000002,6.0894322674999994,4.5356262500000009,7.0123388450000004,4.9136900000000008,4.7182764774999999,4.3879304132499994,7.4043554399999998,3.7449220299999992,3,11.228541249999999,44.700795899999996,2,4.4774837399999994,4.4305141024999992,7.5544431324999994,3.7485179175000001,4.8372324999999998,3.89981125,4.2954856074999999,2,3,3,3.8172917575,3,3,8.0183462500000005,8.779801250000002,3,8.3988199725000001,59.846334984999991,2,3,4.9242475399999996,7.6511314024999999,4.6103010925000003,3.1748380300000001,3,2,4.6870897500000002,5.6886729699999998,4.861635905,13.220739535000002,3,4.9617102400000004,6.4435312500000013,6.2735690425000001,13.411478209999999,3,6.4078637425,5.0815342924999989,3,3,3.4918499425,6.1814463249999996,35.206874999999997,2,3.8553073874999995,9.3626874999999998,2,5.3954249649999992,4.2015987500000005,3,4.0022839750000001,3,3,2,3.2275424999999998,12.02162852,5.1662869850000011,1,7.3826697225000011,12.084595052500003,2,45.813869792499993,3.8054710100000002,3.1637287500000002,15.145571627499997,115.95418558525,3.9727048224999999,1,3,10.396479107500001,30.211581957499995,3,11.690398749999998,3,3,4.3518446249999991,3.2990595100000002,3,5.0297873950000005,2,7.3049231199999998,9.3831162799999994,3.1631946374999997,5.034472075,2,4.8375738749999995,39.717644185000005,19.066870394999999]
["Davidson County",663004000,296973000,366031000,2213000,null,null,null,"Special Ed.",0.13681499999999999,0.38388499999999998,2.2614549999999998,1.2040949999999997,0.44322499999999998,2.5258916666666664,1.5705783333333336,7.0861666666666656E-2,0.79763833333333312,0.69656333333333331,2.2577583333333333,0.13442000000000001,2.438476666666666,0.94600499999999998,1.6344316666666667,0.43078666666666665,0,1.419208333333333,1.6874500000000001,0.54954499999999995,1.0556833333333333,0.23956666666666659,1.760775,0.34001833333333331,1.3223333333333331,1.1037333333333335,2.503743333333333,0.31905500000000003,2.2658283333333333,19.860609232666668,0.17022499999999996,0.48256833333333332,0.83622833333333335,0.86893166666666666,2.3047299999999997,0.85421999999999976,0.77998833333333306,0.6759400000000001,0.12076000000000001,0.76209999999999989,0.34885166666666662,0.61818166666666674,1.4362766666666664,0.79561666666666675,1.564988333333333,0.88180833333333319,0.8254933333333333,1.0235319733333335,2.1434616666666666,0.67967833333333327,0.52457000000000009,2.6057533333333329,11.475424999999998,0.37797499999999989,0.9283066666666665,0.80773500000000009,1.9266883333333331,0.82242666666666675,0.95708333333333329,0.79344333333333317,1.1978416666666667,0.20161500000000002,0.38707499999999995,0.25248999999999999,0.74846333333333326,0.41410999999999998,0.49393158333333337,1.4420116666666662,1.7295750000000001,0.69966500000000009,1.9841083333333334,13.771556666666669,0.29959666666666668,0.57639833333333335,1.1583449999999997,1.4459183333333334,0.79833999999999994,0.50062333333333342,0.43458000000000002,0.19345666666666667,0.96743166666666658,0.99342666666666657,0.79410500000000006,3.4085400000000003,0.41002165000000007,0.89380666666666686,1.1052083333333331,1.187325,3.418543333333333,0.36532166666666671,1.464531666666667,0.96555999999999997,0.51702333333333339,0.65134333333333327,0.8094783333333333,1.4929716666666666,8.3951166666666666,0.24039184999999993,0.7730800000000001,2.41716,0.19690333333333335,1.275425,0.82905833333333334,0.29870333333333332,0.73242333333333332,0.5742183333333335,0.37424333333333332,0.14997833333333332,0.62759166666666666,3.2951466666666667,0.91583166666666682,4.2998333333333333E-2,2.1304033333333323,3.1325516666666671,0.15270666666666668,8.3919650000000008,0.65030999999999994,0.68671166666666672,3.2183050000000004,27.600441666666672,0.69276166666666661,8.3111666666666653E-2,0.43860500000000002,2.5065866666666667,7.982923333333332,0.46341333333333334,2.7329566666666665,0.24005499999999999,0.28569833333333333,0.88528666666666689,0.7866266666666667,0.35597333333333331,0.99390166666666635,0.20260333333333336,1.5210933333333332,2.4206350000000003,0.69978833333333346,1.0354066666666668,0.25118000000000001,1.06918,8.641218333333331,4.1068983333333327]
["Dayton City",6197000,4830000,1367000,"N/A",null,null,null,"CTE",0,6.2557812500000004E-2,0.54988799349999995,0.21449648374999999,0,0.39403012624999995,0.29760413700000005,0,0.12604928699999998,0.11396890449999998,0.64307164574999998,2.8300313999999997E-2,0.54809393699999998,0.21110268300000001,0.29832834474999992,0.11003231274999999,4.3327542249999997E-2,0.23361449949999996,0.25765620849999993,0.11165931524999999,0.21806388025000001,5.4499920499999993E-2,0.26892439599999995,0,0.24846294875000002,0.28617945299999997,0.29407608374999999,0.16812967449999999,0.51276316675,1.6286776097500002,0,7.6317832249999995E-2,0.15771807100000002,7.2852999999999989E-3,0.40897780599999994,0.17185027274999998,8.4751250749999979E-2,0.17211612600000001,0,0.13209832475,5.2588045999999992E-2,2.7132241250000001E-2,0.28786289599999998,4.7015299999999996E-4,0.31659869899999998,0.20777732799999998,0.21950912850000001,0.29125093874999997,0.32797167025000001,0.23475675774999999,0.164215531,0.65099698824999996,1.1729529489999999,4.8619650499999993E-2,0.21970085724999999,0.24068818224999999,0.35777046524999995,0.16875720849999998,0.19723869774999997,0.232071377,0.16338660399999999,3.2494340999999996E-2,6.9533692249999987E-2,5.6452506749999999E-2,0.169751086,4.1157004499999997E-2,8.186702424999999E-2,0.32174774524999999,0.25823818274999999,0.1465525335,0.25553391674999998,2.3514786797499996,4.2308970499999994E-2,2.5538840499999993E-2,0.23994075600000001,0.54066353924999999,0,0.17867492449999997,6.1837711749999996E-2,0,0.22352619699999995,0.17065168574999998,0.26025837424999998,0.48917453175000003,0,0.23499516274999996,0.24610024924999999,0.178764548,0.6237684845,8.3404604249999986E-2,0.54174825150000006,0.3315961,0.138520062,0.12878078075000002,0.16220086649999998,0.36000387049999993,1.0980121924999999,2.8901829499999997E-2,0.21346437249999997,0,0,0.18733966599999996,0.21308298025000003,5.4970696499999985E-2,0.15984369525,0,7.5467653750000002E-2,3.5440009250000001E-2,0.14609892899999999,0.45084531475,0.17373525999999997,0,0.39457238324999999,0.58190322549999995,0,2.4800285712500001,0.14910285724999997,8.4130080249999989E-2,0.46028862625,3.1281629235000001,0.20781278324999999,2.7077087E-2,9.8705141750000017E-2,0.54490909899999995,1.5642524362499999,0,0.48163347625000003,5.7829110499999989E-2,4.8339283750000003E-2,0.14469824774999998,0.12615698999999997,6.95570935E-2,0.18524456674999998,5.3753112999999991E-2,0.35031768549999998,0.42447007349999993,0.14532020975000001,0.23902573824999998,4.36240185E-2,0.19035318699999995,0.95871765799999986,1.1641827899999999]
["Decatur County",12176000,9373000,2803000,"N/A",null,null,"Special Ed. Assessment",null,0.17101875,0.47985624999999998,2.8268187499999997,1.5051187499999998,0.55403124999999998,3.157364583333333,1.9632229166666668,8.857708333333332E-2,0.99704791666666648,0.87070416666666672,2.8221979166666671,0.16802500000000001,3.0480958333333326,1.1825062499999999,2.0430395833333335,0.53848333333333331,0,1.7740104166666664,2.1093125000000001,0.68693124999999988,1.3196041666666667,0.29945833333333327,2.2009687499999999,0.42502291666666664,1.6529166666666664,1.3796666666666668,3.1296791666666666,0.39881875000000006,2.8322854166666671,24.825761540833334,0.21278124999999995,0.60321041666666664,1.0452854166666667,1.0861645833333333,2.8809125,1.0677749999999997,0.97498541666666638,0.84492500000000004,0.15095,0.95262499999999983,0.43606458333333326,0.7727270833333334,1.795345833333333,0.99452083333333352,1.9562354166666664,1.1022604166666665,1.0318666666666667,1.2794149666666668,2.6793270833333334,0.84959791666666662,0.65571250000000014,3.2571916666666665,14.344281249999998,0.47246874999999988,1.1603833333333331,1.0096687500000001,2.4083604166666666,1.0280333333333334,1.1963541666666666,0.99180416666666649,1.4973020833333335,0.25201875000000001,0.48384374999999996,0.31561250000000002,0.93557916666666663,0.51763749999999997,0.6174144791666667,1.8025145833333329,2.1619687500000002,0.8745812500000002,2.4801354166666667,17.214445833333336,0.37449583333333336,0.72049791666666663,1.4479312499999997,1.8073979166666667,0.99792499999999995,0.62577916666666666,0.54322499999999996,0.24182083333333335,1.2092895833333333,1.2417833333333332,0.99263125000000008,4.260675,0.51252706250000013,1.1172583333333335,1.3815104166666665,1.4841562500000001,4.2731791666666661,0.4566520833333334,1.8306645833333339,1.20695,0.64627916666666674,0.81417916666666668,1.0118479166666667,1.8662145833333332,10.493895833333333,0.3004898124999999,0.96635000000000015,3.0214500000000002,0.24612916666666668,1.5942812500000001,1.0363229166666668,0.37337916666666665,0.91552916666666662,0.71777291666666687,0.46780416666666669,0.18747291666666666,0.7844895833333333,4.1189333333333336,1.1447895833333335,5.3747916666666666E-2,2.6630041666666657,3.9156895833333336,0.19088333333333335,10.489956250000001,0.81288749999999999,0.85838958333333337,4.0228812500000002,34.500552083333339,0.86595208333333329,0.10388958333333331,0.54825625,3.1332333333333335,9.978654166666665,0.57926666666666671,3.4161958333333331,0.30006875,0.35712291666666668,1.1066083333333336,0.9832833333333334,0.44496666666666662,1.242377083333333,0.25325416666666667,1.9013666666666666,3.0257937500000001,0.87473541666666677,1.2942583333333337,0.31397500000000006,1.3364750000000001,10.801522916666665,5.133622916666666]
["DeKalb County",21557000,16411000,5146000,"N/A",null,null,"Principals"]
["Department of Children's Services",12169000,12169000,0,"N/A",null,null,null,"Regular",1,4,13,4,5,10,14,1,5.5,4,19,2,15.5,8,10.5,5,0.5,14,12,5.5,10,2.5,8.5,2.5,10,8.5,8,4,11,152.5,1,4,5,0,14,7,4,5,1,7,3,5.5,10.5,8,5,7,8,7.5,14.5,6,5.5,16.5,75,2,7.5,6,15.5,4.5,9,6,8,2,4,2.5,6.5,3,4,10.5,11,4.5,11,79.5,2,2,6.5,12,6,3,4,2,7,9,8,21,3,9,10,7,20.5,3,9,8,4,3,4,11,38.5,2,7,12,1,7,7,3,6.5,3,3,1.5,6,18.5,6.5,1,15.5,19.5,1,45.5,6.5,3,24.5,208,8,1,4,20.5,46,4,13,3,3,7,4.5,3,7.5,2,10.5,15,7,9.5,2.5,6.5,43.5,20.5]
["Dickson County",58980000,42070000,16910000,"N/A",null,null,null,"Asst. K-8",0,0,0.5,2,0,3.5,2,0,0,0,0.5,0,2.5,0,0,0,0,0,0.5,0,0,0,2,0,0,1,5.5,0,1,12,0.5,0,0,0,0.5,0,0,0,0,0,0,0,0,0,4.5,1.5,0,0,1,0.5,0,0,7,0,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0.5,3,0,1.5,25,0,1.5,0,0.5,0,0,0,0,0.5,1,0.5,1.5,0,0,0.5,1,3.5,0,0,0,0,0.5,0.5,0,17.5,0,0,4.5,0.5,1,0,0,0,0,0,0,0,2,0,0,0.5,1,0,22.5,0,1,2.5,24.5,0,0,0,0,5.5,0,5.5,0,0,0,0,0.5,2,0,0.5,0.5,0,0,0,1,17.5,7]
["Dyer County",28230000,20864000,7366000,"N/A",null,null,null,"Asst. 9-12",0,0.5,3,5.030621,0,7.7901176000000012,3.9036726799999997,0,0.5,0.5,6.7892911599999994,0,6.6682381199999998,1.5,2.8529253200000002,0.5,0,1.5,2.5,1,1.5,0.5,3.4110000000000009,0,2,2,7.1862880399999991,1,2.5,37.526846280000001,0,0.5,1,0,4.0327696400000006,1.5,1,1,0,1,0.5,0,2.1376402799999994,0,4.5146036800000005,1.5,1.5,1,2,1,1,6.0804025599999996,15.1432,0,1.5,1.5,3,1,1.5,1.5,1,0,0.5,0.5,0.5,0.5,0.5,5.2515465999999993,5.9327999999999994,0.5,5.9296015200000003,30.484029680000003,0,0,1.5,3,0,1.5,0.5,0,1.5,1,1,4,0,1.5,2.5,3.13585476,4.5229999999999997,0.5,4.1501428000000002,2,0.5,0.5,1,2,16.817200000000003,0.5,0.5,0,0,2.5322094400000008,1,0.5,1,0,0.5,0,1,7.2010423200000009,2.9540948000000009,0,2.5,4.5,0,37.947058800000001,1,1,5.5,48.259218880000006,1,0,1,3.5,14.288676880000001,0,5.2814000000000005,0.5,0.5,1,1,0.5,1,0,4.8737394400000005,3.5314000000000005,0,1,0.5,1.5,25.33448856,15.382850720000002]
["Dyersburg City",17953000,13484000,4469000,"N/A",null,null,"Social Workers",null,0.26545428124999998,0.98299328125000007,3.1282569050000002,2.2846424037500004,0.79123874999999999,4.4871347099999994,4.2759835062499993,0.18484500000000001,1.0606120912500001,1,5.2343292249999998,0.25788812500000002,4.9412935300000003,1.9928654162499999,2.6649147274999994,1.0000000000000002,2.6543750000000001E-3,2.5215512387500003,3.0427276424999996,1.3978624999999998,2.0439743749999999,1,2.764318125,0.47113985874999992,2.2053760275000003,2.1585399012499997,4.29977262375,0.99489385749999992,3.5509713600000001,40.896081321375,0.41762999999999989,1,1.4156539349999999,1.0000000000000002,4.0766191699999998,1.9140347412500001,1.2614550000000002,1.2305261000000001,0.18362811750000002,1.6490105975,0.68342148250000001,1.0313943750000001,2.5447161337499997,1.7678131250000004,3.0061694225000002,1.9568450000000004,1.8591382387499997,1.6939652066249999,3.2021777199999999,1.3724610149999996,1.0000000000000002,5.1142706249999996,21.850397949999998,0.99999999999999989,1.7387418699999997,1.7152570512499996,3.2772215662499997,1.37425895875,1.9186162500000001,1.449905625,1.6477428037499999,0.30990224874999994,1.0000000000000002,0.5030947937500001,1.40864587875,0.61807437500000006,1,3.5091731249999998,3.8899006250000006,1.0000000000000002,3.6994099862499996,29.423167492499996,1.0000000000000002,0.80625468750000007,1.9621237699999998,3.32556570125,1.8051505462499999,1.087419015,0.99999999999999989,0.40556999999999999,1.8435448750000003,2.3443364849999999,1.9308179525,6.1103697675000008,0.66734812375000008,1.9808551199999997,2.7217656250000006,2.6367845212499996,6.2057391049999993,0.64875355499999998,2.7039318712500005,2.0407671462499999,0.99999999999999989,0.9611770500000002,1.24592497125,2.5907231625000002,17.103437499999998,0.99999999999999989,1.4276536937499997,4.1813437499999999,0.33583450000000004,2.1977124824999996,1.6007993750000007,0.60264925499999999,1.5011419874999998,0.80466937500000002,1,1,1.1137712499999999,5.5108142600000001,2.0831434925000005,0.12459322499999997,3.1913348612500005,5.5422975262500014,0.3218093749999999,22.406934896249997,1.4027355050000001,1.0818643750000001,7.0727858137499986,57.477092792625008,1.4863524112499999,0.168363125,0.99999999999999989,4.6982395537500006,14.605790978749997,0.72421749999999996,5.3451993749999991,0.63706576625,1,1.6759223124999998,1.1495297550000001,0.80045245250000008,2.0148936975000002,1.0000000000000002,3.1524615599999999,4.1915581399999997,1.0815973187499999,2.0172360375,0.42984314625000003,1.9187869374999997,19.358822092500002,9.0334351974999993]
["Elizabethton City",17224000,13708000,3516000,"N/A",null,null,"Psychologists",null,0.21236342500000002,0.7863946249999999,2.5026055239999998,1.8277139230000004,0.63299100000000008,3.5897077679999994,3.4207868049999997,0.14787600000000001,1,1,4.1874633800000005,0.20631050000000001,3.9530348239999999,1.5942923330000001,2.1319317819999997,1.0000000000000002,2.1235E-3,2.0172409910000004,2.4341821139999995,1.1182899999999998,1.6351794999999998,1,2.2114544999999999,0.37691188699999995,1.7643008219999998,1.7268319209999998,3.439818099,0.79591508600000005,2.8407770879999998,32.716865057100001,0.33410399999999996,1,1.1325231479999998,1.0000000000000002,3.2612953359999994,1.531227793,1.0091640000000002,0.98442088000000005,0.14690249400000002,1.319208478,0.5467371860000001,1.0000000000000002,2.0357729069999997,1.4142505000000003,2.4049355380000002,1.5654760000000003,1.4873105909999997,1.3551721653,2.5617421759999996,1.0979688119999997,1.0000000000000002,4.0914164999999993,17.480318359999998,0.99999999999999989,1.3909934959999997,1.3722056409999996,2.6217772529999999,1.0994071670000001,1.5348929999999998,1.1599244999999998,1.318194243,0.24792179899999997,1.0000000000000002,0.40247583500000006,1.126916703,0.49445950000000005,1,2.8073384999999997,3.1119205000000005,1.0000000000000002,2.9595279889999997,23.538533993999998,1.0000000000000002,0.64500374999999999,1.5696990159999999,2.660452561,1.444120437,0.8699352119999999,0.99999999999999989,0.32445600000000002,1.4748359,1.8754691879999996,1.5446543619999999,4.888295814000001,0.53387849900000006,1.5846840959999999,2.1774125000000004,2.1094276170000001,4.9645912839999999,0.51900284399999996,2.1631454970000004,1.6326137169999999,0.99999999999999989,0.76894164000000009,0.99673997699999994,2.0725785299999999,13.68275,0.99999999999999989,1.1421229549999998,3.345075,0.26866759999999995,1.7581699859999995,1.2806395000000004,0.48211940400000003,1.2009135899999999,0.64373549999999991,1,1,1,4.4086514079999999,1.6665147940000005,9.9674579999999999E-2,2.5530678890000003,4.4338380210000015,0.25744749999999994,17.925547916999999,1.1221884040000001,1,5.6582286509999991,45.981674234099998,1.1890819289999999,0.13469049999999999,0.99999999999999989,3.7585916430000004,11.684632782999998,0.57937399999999994,4.2761594999999994,0.50965261299999998,1,1.3407378499999996,1,0.64036196200000006,1.6119149580000001,1.0000000000000002,2.521969248,3.3532465120000001,1,1.6137888300000001,0.34387451700000005,1.5350295499999997,15.487057674000003,7.2267481579999995]
["Etowah City",2861000,2002000,859000,"N/A",null,null,"Total Positions",null,40.761517946147563,129.62123377930104,414.9845995247926,289.6920443498401,107.96153300289909,586.15450154606276,581.60228261964164,28.437156685737214,145.8607910091294,124.30372802484241,693.97152869138108,36.983690675252127,647.69396596957404,257.47372161362449,353.55433664082915,121.0568032119245,5.9033220358079506,332.79609557525936,390.10079457858529,179.00324041739285,271.23070853355642,70.982957556613599,393.46495119054521,67.24367459464078,288.0784170323704,284.79425228737375,577.60772702837551,127.86969990725068,469.1024861641323,6176.7328270924218,59.015906850128502,106.82201219985566,194.62455791545523,101.63868546328793,541.43684206054775,246.49595727346289,170.44599826957233,160.43326571889082,26.530524724318134,212.06722956316909,90.162967373702926,138.20084955691726,340.5650594534946,258.70364813707505,385.15387232520459,247.94325805990835,238.45648804194542,227.04326534840882,414.0631710842548,188.78804814120252,136.71707545869671,737.41251530107411,2909.4618722405839,69.145204804290074,228.94204394367586,219.90668673965433,422.40526659778561,190.37874566634957,246.43989398906325,192.0435242445669,222.53228549146175,43.570073721367095,90.339135269753697,72.57948476578558,188.79770679699581,81.614176810194664,99.884647909231205,454.75156171513794,512.56797307943782,133.57375594028628,473.45170862571251,3904.6098136822388,53.74183960646203,113.83615485879938,266.15976737501762,427.16725695158556,244.09832721514414,158.22328681368077,106.07453037123511,54.713237824091841,242.22197090997878,311.38637171459652,259.55109424660992,829.6693186089127,102.80140623158816,257.37076246075139,352.97062574286048,341.59699305040613,824.21757759542515,86.176152731141357,349.41355479556057,266.34130433959331,115.106923124619,129.95222451924349,168.62914316206465,346.29810742706007,2226.2032089433892,57.429614709911917,187.33423749213458,598.59021310217145,45.941153446878161,291.94914549800063,214.61067029492645,80.826770485944678,196.63575595776382,106.84904175498075,72.62864729527557,44.955614119534907,149.3656118848248,760.2605302987705,272.07473164867429,17.991701439720099,436.50059355537371,758.05729201694498,43.772759526245338,2938.9392434404162,182.16183343083378,147.34122286359823,952.40359633295839,8020.2120719463655,197.51879496175138,22.75759306036646,131.38072972193589,602.82820440880118,1923.4373350380822,102.83527168256931,678.77303626023013,86.149850185262522,85.520145820085745,221.55842827741958,155.12006145190097,106.0930572510038,256.9370874787752,49.2771828020119,420.28726509487564,535.66144212228016,145.14302141481502,266.79467653744712,58.390149898470625,250.25978291673692,2447.4238106364169,1172.5274721375638]
["Fayette County",27572000,16667000,10905000,"N/A"]
["Fayetteville City",9967000,7767000,2200000,"N/A"]
["Fentress County",15980000,12236000,3744000,"N/A",null,"Instructional Salary","Instructional Salary Category"]
["Franklin County",37663000,26113000,11550000,"N/A"]
["Franklin Special School District",28566000,14693000,13873000,"N/A",null,null,"Total Instructional Positions",null,40.761517946147563,129.62123377930104,414.9845995247926,289.6920443498401,107.96153300289909,586.15450154606276,581.60228261964164,28.437156685737214,145.8607910091294,124.30372802484241,693.97152869138108,36.983690675252127,647.69396596957404,257.47372161362449,353.55433664082915,121.0568032119245,5.9033220358079506,332.79609557525936,390.10079457858529,179.00324041739285,271.23070853355642,70.982957556613599,393.46495119054521,67.24367459464078,288.0784170323704,284.79425228737375,577.60772702837551,127.86969990725068,469.1024861641323,6176.7328270924218,59.015906850128502,106.82201219985566,194.62455791545523,101.63868546328793,541.43684206054775,246.49595727346289,170.44599826957233,160.43326571889082,26.530524724318134,212.06722956316909,90.162967373702926,138.20084955691726,340.5650594534946,258.70364813707505,385.15387232520459,247.94325805990835,238.45648804194542,227.04326534840882,414.0631710842548,188.78804814120252,136.71707545869671,737.41251530107411,2909.4618722405839,69.145204804290074,228.94204394367586,219.90668673965433,422.40526659778561,190.37874566634957,246.43989398906325,192.0435242445669,222.53228549146175,43.570073721367095,90.339135269753697,72.57948476578558,188.79770679699581,81.614176810194664,99.884647909231205,454.75156171513794,512.56797307943782,133.57375594028628,473.45170862571251,3904.6098136822388,53.74183960646203,113.83615485879938,266.15976737501762,427.16725695158556,244.09832721514414,158.22328681368077,106.07453037123511,54.713237824091841,242.22197090997878,311.38637171459652,259.55109424660992,829.6693186089127,102.80140623158816,257.37076246075139,352.97062574286048,341.59699305040613,824.21757759542515,86.176152731141357,349.41355479556057,266.34130433959331,115.106923124619,129.95222451924349,168.62914316206465,346.29810742706007,2226.2032089433892,57.429614709911917,187.33423749213458,598.59021310217145,45.941153446878161,291.94914549800063,214.61067029492645,80.826770485944678,196.63575595776382,106.84904175498075,72.62864729527557,44.955614119534907,149.3656118848248,760.2605302987705,272.07473164867429,17.991701439720099,436.50059355537371,758.05729201694498,43.772759526245338,2938.9392434404162,182.16183343083378,147.34122286359823,952.40359633295839,8020.2120719463655,197.51879496175138,22.75759306036646,131.38072972193589,602.82820440880118,1923.4373350380822,102.83527168256931,678.77303626023013,86.149850185262522,85.520145820085745,221.55842827741958,155.12006145190097,106.0930572510038,256.9370874787752,49.2771828020119,420.28726509487564,535.66144212228016,145.14302141481502,266.79467653744712,58.390149898470625,250.25978291673692,2447.4238106364169,1172.5274721375638]
["Germantown",40846000,27949000,12897000,"N/A"]
["Gibson County Special School District",27065000,21968000,5097000,"N/A",null,null,"Salary Unit Cost",null,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150]
["Giles County",27048000,18944000,8104000,"N/A",null,null,"Full Salary",null,1921905.5711608576,6111641.1726940442,19566523.86759397,13658979.89109496,5090386.2810866917,27637184.747896858,27422547.625516102,1340811.9377325096,6877336.2960804515,5860920.7763713198,32720757.577798616,1743781.0153381377,30538770.495465416,12139885.974082395,16670086.972615095,5707828.2714422401,278341.63398834487,15691335.906373478,18393252.464380298,8440002.7856800724,12788527.907357186,3346846.4487943314,18551872.448634207,3170539.2571373126,13582897.363076264,13428048.995349672,27234204.329387907,6029056.3506268691,22118182.222638838,291232952.79740769,2782600.0079835588,5036657.8752231942,9176547.9057137147,4792264.0195940258,25528747.103154827,11622284.385443775,8036528.8184103351,7564428.4786457019,1250914.2407516001,9998969.8739034235,4251183.9116700934,6516170.056608649,16057642.553232271,12197877.009663088,18160005.080133397,11690524.617524678,11243223.411177726,10705089.961177476,19523078.516622614,8901356.4698576983,6446210.1078775497,34769000.096445642,137181127.27614352,3260196.4065222768,10794617.371944316,10368600.279774701,19916408.320085593,8976357.8581683822,11619641.001584332,9054852.1681313291,10492397.260922421,2054328.9759624584,4259490.2279688865,3422122.7067067903,8901811.8754783534,3848108.4366006786,4709561.1489202511,21441536.134868752,24167579.930695493,6298002.5925844982,22323248.061702345,184102352.71511757,2533927.7374446848,5367374.7015923904,12549433.031732081,20140936.165267259,11509236.128194045,7460227.9732650481,5001414.1070037354,2579729.1634059302,11420765.928405499,14681867.426343227,12237834.093727658,39118908.37241023,4847086.3038193816,12135031.450024428,16642565.003775872,16106298.222326649,38861858.783624299,4063205.601273315,16474849.10861068,12557992.499611825,5427291.4253257858,6127247.3860823307,7950864.1000913484,16327955.765185883,104965481.3016808,2707806.3335723467,8832809.2977541462,28223528.547767382,2166125.3850203054,13765402.21023073,10118893.104405781,3810982.2284122915,9271375.8934085649,5037932.3187473426,3424440.7199722431,2119657.2057360709,7042588.6003694898,35846284.00358703,12828323.597234992,848308.72288280271,20581002.98613587,35742401.318598956,2063885.6116624677,138570985.32821563,8588930.4462638125,6947138.658018657,44905829.56709899,378152999.19227111,9313011.1824465785,1073020.5127962786,6194601.4063892774,28423349.837874975,90690070.347045571,4848683.0598331429,32004148.65966985,4061965.436235128,4032274.875417043,10446479.893280333,7313910.8974571303,5002287.6493848292,12114583.674624251,2323419.1691148612,19816544.549223386,25256436.996065509,6843493.4597085286,12579368.998740632,2753095.56771289,11799748.764524145,115396032.67150706,55284670.311286129]
["Grainger County",25380000,22120000,3260000,"N/A"]
["Greene County",46730000,33825000,12905000,"N/A",null,null,"County CDF",null,1,1,1.0099199999999999,1.03227,1,1.03227,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0099199999999999,1,1,1.03227,1,1,1.0400400000000001,1,1,1,1,1,1,1,1,1,1,1,1,1,1.05705,1.03227,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.00142,1,1.03227,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.03227,1,1,1,1,1,1,1.0099199999999999,1,1,1,1,1,1,1,1,1,1,1.0025500000000001,1,1,1,1,1,1,1.03227,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.05705,1]
["Greeneville City",20012000,14508000,5504000,"N/A",null,null,"CDF",null,0,0,194099.91676659061,440775.28108579729,0,891851.95181473368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31451.749430431773,0,0,878847.77370973851,0,0,11660967.430007918,0,0,0,0,0,0,0,0,0,0,0,0,0,695888.88340338552,586023.36393482739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,261425.34085543771,0,173205.18162063212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,256574.38451022719,0,0,0,0,0,0,136552.78992518302,0,0,0,0,0,0,0,0,0,0,52481.55761455607,0,0,0,0,0,0,12202997.28393553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6583343.6639090804,0]
["Grundy County",15365000,13098000,2267000,"N/A"]
["Hamblen County",78140000,54749000,23391000,"N/A",null,null,"Total Instructional Salary",null,1921905.57,6111641.1699999999,19760623.780000001,14099755.17,5090386.28,28529036.699999999,27422547.629999999,1340811.94,6877336.2999999998,5860920.7800000003,32720757.579999998,1743781.02,30538770.5,12139885.970000001,16670086.970000001,5707828.2699999996,278341.63,15691335.91,18393252.460000001,8440002.7899999991,12788527.91,3346846.45,18551872.449999999,3201991.01,13582897.359999999,13428049,28113052.100000001,6029056.3499999996,22118182.219999999,302893920.23000002,2782600.01,5036657.88,9176547.9100000001,4792264.0199999996,25528747.100000001,11622284.390000001,8036528.8200000003,7564428.4800000004,1250914.24,9998969.8699999992,4251183.91,6516170.0599999996,16057642.550000001,12893765.890000001,18746028.440000001,11690524.619999999,11243223.41,10705089.960000001,19523078.52,8901356.4700000007,6446210.1100000003,34769000.100000001,137181127.28,3260196.41,10794617.369999999,10368600.279999999,19916408.32,8976357.8599999994,11619641,9054852.1699999999,10492397.26,2054328.98,4259490.2300000004,3422122.71,8901811.8800000008,3848108.44,4709561.1500000004,21441536.129999999,24167579.93,6298002.5899999999,22323248.059999999,184363778.06,2533927.7400000002,5540579.8799999999,12549433.029999999,20140936.170000002,11509236.130000001,7460227.9699999997,5001414.1100000003,2579729.16,11420765.93,14681867.43,12237834.09,39118908.369999997,4847086.3,12135031.449999999,16642565,16106298.220000001,38861858.780000001,4063205.6,16474849.109999999,12557992.5,5427291.4299999997,6127247.3899999997,8207438.4800000004,16327955.77,104965481.3,2707806.33,8832809.3000000007,28223528.550000001,2166125.39,13901955,10118893.1,3810982.23,9271375.8900000006,5037932.32,3424440.72,2119657.21,7042588.5999999996,35846284,12828323.6,848308.72,20633484.539999999,35742401.32,2063885.61,138570985.33000001,8588930.4499999993,6947138.6600000001,44905829.57,390355996.48000002,9313011.1799999997,1073020.51,6194601.4100000001,28423349.84,90690070.349999994,4848683.0599999996,32004148.66,4061965.44,4032274.88,10446479.890000001,7313910.9000000004,5002287.6500000004,12114583.67,2323419.17,19816544.550000001,25256437,6843493.46,12579369,2753095.57,11799748.76,121979376.34,55284670.310000002]
["Hamilton County",315058000,163798000,151260000,272000,null,null,"State Share – Fiscal Capacity",null,0.89335523046898135,0.67665748826178196,0.74135421004950297,0.73847547688892901,0.73288838444646109,0.73847547688892901,0.82903080101088411,0.89335523046898135,0.79539424642070478,0.89365738392436256,0.67665748826178196,0.83678971923217704,0.73338967857489556,0.64538809596033153,0.78405913945584982,0.84477283647283197,0.85282549786717132,0.82053968483455031,0.81043589134064398,0.87658893924503867,0.81388095182335196,0.84766181972843391,0.73338967857489556,0.74135421004950297,0.79805685171734331,0.75060160845043356,0.73847547688892901,0.89335523046898135,0.68582446874508918,0.50074364395715509,0.79805330923612672,0.79204215854903315,0.79044097881433584,1,0.75248886265410986,0.7750305939943094,0.7750305939943094,0.82053968483455031,0.73288838444646109,0.59247837045027518,0.8044866175643054,0.78529002883246957,0.73123148919394687,0.57545954641823727,0.73847547688892901,0.83678971923217704,0.73063870515318041,0.8861826156048902,0.75797067941497609,0.75797067941497609,0.86855721051788481,0.74860835346193644,0.58795831923710162,0.90328912934827554,0.83599342701505774,0.67022384216574593,0.79590548771840985,0.80651653799172629,0.82724339018965654,0.75371119329567871,0.86350728166002322,0.85282549786717132,0.87612073750934583,0.83678971923217704,0.73324477117375952,0.85282549786717132,0.87243448210186259,0.76126718315917319,0.63962446571013987,0.80660114232647395,0.64538809596033153,0.59352484567258013,0.84754512413415983,0.73847547688892901,0.85899613869744473,0.82005883908516775,0.70253668349212584,0.67208372710434516,0.80702050717369644,0.82724339018965654,0.8044866175643054,0.67208372710434516,0.84955251110296226,0.60545263380348224,0.75060160845043356,0.73892824079933783,0.79730150689094581,0.67665748826178196,0.70431723541988922,0.85282549786717132,0.73288838444646109,0.83500163402944716,0.84934005129610302,0.83678971923217704,0.73847547688892901,0.77310043416213681,0.77872037795018245,0.67687117158122945,0.88775855656215397,0.74042897835337684,0.79805685171734331,0.74135421004950297,0.76797197617571,0.86169703167679512,0.8344019785394623,0.75371119329567871,0.79506299712151951,0.77298606868608155,0.83252805756007531,0.69778408407111192,0.79805330923612672,0.73892824079933783,0.7030454153431509,0.78403284227360748,0.79590548771840985,0.74042897835337684,0.86169703167679512,0.81702971474873842,0.41817393720132745,0.73847547688892901,0.80625693819209565,0.85282549786717132,0.82050098902002067,0.64538809596033153,0.75296152552504603,0.77310043416213681,0.84820606816530564,0.83678971923217704,0.81844630722472889,0.75060160845043356,0.7920777869986324,0.76797197617571,0.91026756311652346,0.81221293325530086,0.79662555232857035,0.63962446571013987,0.84565847336860223,0.78685065207544436,0.85282549786717132,0.82038522409572523,0.57545954641823727,0.70253668349212584]
["Hancock County",7937000,7093000,844000,"N/A"]
["Hardeman County",26433000,21696000,4737000,"N/A",null,null,"TOTAL STATE INSTRUCTIONAL SALARY ALLOCATION",null,1716944.3934269689,4135487.7632494983,14649621.632507324,10412323.423182892,3730684.9769576313,21067993.982214257,22734136.627458021,1197821.3596742619,5470193.7237202581,5237655.1316427346,22140745.638105463,1459178.0301281994,22396819.081067502,7834937.8913538428,13070334.044352375,4821818.2777477168,237376.83918191001,12875363.822224462,14906551.952073593,7398413.0929112658,10408339.267810302,2836993.952158649,13605751.773067961,2373809.5158041599,10839924.304321414,10079115.177751236,20760799.556350809,5386089.0250647254,15169190.570638577,151672205.34843805,2220663.1462609791,3989245.3791481969,7253519.5121170478,4792264.0199999996,19210097.870263405,9007625.9743524902,6228555.7050169865,6206913.760932697,916780.51643467264,5924173.3747589998,3420020.5643996987,5117083.374294675,11741853.874780588,7419840.6706823399,13843482.292002426,9782510.8144466523,8214734.1940303259,9486664.6210384499,14797921.090076325,6746967.2112807939,5598902.2715537874,26028363.916378904,80656785.026599705,2944899.9766932735,9024229.1684625689,6949283.1175424289,15851578.677528596,7239581.0650220206,9612271.2136267312,6824743.4341666661,9060261.4360796753,1751984.1351514582,3731827.7217214536,2863597.1016789568,6527207.0149824545,3281764.9961898639,4108783.5428273026,16322737.812290739,15458175.400233349,5079976.0834690919,14407158.561093563,109424482.92067532,2147618.1009452911,4091582.3691242049,10779914.515612174,16516752.733658666,8085660.5802979497,5013897.819125683,4036243.7516378821,2134063.8960895152,9187853.3530193586,9867444.1832062937,10396682.681620935,23684646.104133584,3638230.7730780607,8966917.441393137,13269142.153030513,10898447.298740409,27371076.939207751,3465205.3387566786,12074225.548227116,10485944.257629542,4609615.9815550996,5127217.6231441889,6060992.0455545466,12623149.694767166,81738759.269658804,1832836.0430021693,7841402.0345567707,20897518.409803864,1728691.2091684025,10306272.867168738,7771026.3307177564,3283912.0753640132,7736054.3863990689,3797145.9806500673,2722646.1023081741,1638465.4937200081,5863152.6073527299,25012966.448292956,10237686.100931901,626839.27012433799,14506276.708400782,28023216.496603541,1642657.8830220578,102601973.09731267,7401055.8740434395,5676018.7176997326,18778447.554578692,288268330.65702111,7508679.8793355552,915099.25066243613,5082676.5834898148,18344091.634051993,68286133.720709741,3748518.9788005976,27146113.099876534,3399010.9200684065,3300200.4852510369,7841144.6080791084,5793186.3599771764,3841616.7319698487,11027512.555462129,1887111.0992472966,15786365.747387471,16154635.021866808,5787258.2318916135,9898084.7003476303,2347910.1001611538,9680339.5307458565,70194196.580995858,38839508.927542999]
["Hardin County",24904000,15753000,9151000,"N/A"]
["Hawkins County",47959000,36986000,10973000,"N/A"]
["Haywood County",21248000,16600000,4648000,"N/A"]
["Henderson County",27863000,22401000,5462000,"N/A",null,"Instructional Benefits","Instructional Benefits Category"]
["Henry County",21805000,15760000,6045000,"N/A"]
["Hickman County",25899000,22066000,3833000,"N/A",null,null,"Total Instructional Positions",null,40.761517946147563,129.62123377930104,414.9845995247926,289.6920443498401,107.96153300289909,586.15450154606276,581.60228261964164,28.437156685737214,145.8607910091294,124.30372802484241,693.97152869138108,36.983690675252127,647.69396596957404,257.47372161362449,353.55433664082915,121.0568032119245,5.9033220358079506,332.79609557525936,390.10079457858529,179.00324041739285,271.23070853355642,70.982957556613599,393.46495119054521,67.24367459464078,288.0784170323704,284.79425228737375,577.60772702837551,127.86969990725068,469.1024861641323,6176.7328270924218,59.015906850128502,106.82201219985566,194.62455791545523,101.63868546328793,541.43684206054775,246.49595727346289,170.44599826957233,160.43326571889082,26.530524724318134,212.06722956316909,90.162967373702926,138.20084955691726,340.5650594534946,258.70364813707505,385.15387232520459,247.94325805990835,238.45648804194542,227.04326534840882,414.0631710842548,188.78804814120252,136.71707545869671,737.41251530107411,2909.4618722405839,69.145204804290074,228.94204394367586,219.90668673965433,422.40526659778561,190.37874566634957,246.43989398906325,192.0435242445669,222.53228549146175,43.570073721367095,90.339135269753697,72.57948476578558,188.79770679699581,81.614176810194664,99.884647909231205,454.75156171513794,512.56797307943782,133.57375594028628,473.45170862571251,3904.6098136822388,53.74183960646203,113.83615485879938,266.15976737501762,427.16725695158556,244.09832721514414,158.22328681368077,106.07453037123511,54.713237824091841,242.22197090997878,311.38637171459652,259.55109424660992,829.6693186089127,102.80140623158816,257.37076246075139,352.97062574286048,341.59699305040613,824.21757759542515,86.176152731141357,349.41355479556057,266.34130433959331,115.106923124619,129.95222451924349,168.62914316206465,346.29810742706007,2226.2032089433892,57.429614709911917,187.33423749213458,598.59021310217145,45.941153446878161,291.94914549800063,214.61067029492645,80.826770485944678,196.63575595776382,106.84904175498075,72.62864729527557,44.955614119534907,149.3656118848248,760.2605302987705,272.07473164867429,17.991701439720099,436.50059355537371,758.05729201694498,43.772759526245338,2938.9392434404162,182.16183343083378,147.34122286359823,952.40359633295839,8020.2120719463655,197.51879496175138,22.75759306036646,131.38072972193589,602.82820440880118,1923.4373350380822,102.83527168256931,678.77303626023013,86.149850185262522,85.520145820085745,221.55842827741958,155.12006145190097,106.0930572510038,256.9370874787752,49.2771828020119,420.28726509487564,535.66144212228016,145.14302141481502,266.79467653744712,58.390149898470625,250.25978291673692,2447.4238106364169,1172.5274721375638]
["Hollow Rock-Bruceton Special School District",4664000,3908000,756000,"N/A"]
["Houston County",10163000,8751000,1412000,"N/A",null,null,"Full Salary",null,1921905.5711999999,6111641.1727,19566523.867600001,13658979.891100001,5090386.2811000003,27637184.747900002,27422547.625500001,1340811.9376999999,6877336.2960999999,5860920.7763999999,32720757.577799998,1743781.0153000001,30538770.495499998,12139885.974099999,16670086.9726,5707828.2714,278341.63400000002,15691335.906400001,18393252.464400001,8440002.7857000008,12788527.907400001,3346846.4487999999,18551872.448600002,3170539.2571,13582897.3631,13428048.995300001,27234204.329399999,6029056.3505999995,22118182.222600002,291232952.7974,2782600.0079999999,5036657.8751999997,9176547.9057,4792264.0196000002,25528747.1032,11622284.385399999,8036528.8184000002,7564428.4786,1250914.2408,9998969.8739,4251183.9117000001,6516170.0565999998,16057642.553200001,12197877.0097,18160005.0801,11690524.6175,11243223.4112,10705089.961200001,19523078.516600002,8901356.4699000008,6446210.1079000002,34769000.0964,137181127.27610001,3260196.4065,10794617.3719,10368600.2798,19916408.320099998,8976357.8582000006,11619641.001599999,9054852.1680999994,10492397.2609,2054328.976,4259490.2280000001,3422122.7067,8901811.8754999992,3848108.4366000001,4709561.1489000004,21441536.1349,24167579.9307,6298002.5926000001,22323248.061700001,184102352.71509999,2533927.7374,5367374.7016000003,12549433.0317,20140936.1653,11509236.1282,7460227.9732999997,5001414.1069999998,2579729.1634,11420765.928400001,14681867.4263,12237834.093699999,39118908.372400001,4847086.3037999999,12135031.449999999,16642565.003799999,16106298.2223,38861858.783600003,4063205.6013000002,16474849.1086,12557992.499600001,5427291.4253000002,6127247.3860999998,7950864.1001000004,16327955.7652,104965481.3017,2707806.3336,8832809.2978000008,28223528.547800001,2166125.3849999998,13765402.210200001,10118893.1044,3810982.2283999999,9271375.8934000004,5037932.3186999997,3424440.72,2119657.2056999998,7042588.6003999999,35846284.003600001,12828323.597200001,848308.72290000005,20581002.986099999,35742401.318599999,2063885.6117,138570985.32820001,8588930.4463,6947138.6579999998,44905829.567100003,378152999.19230002,9313011.1823999994,1073020.5127999999,6194601.4063999997,28423349.837900002,90690070.347000003,4848683.0597999999,32004148.659699999,4061965.4361999999,4032274.8753999998,10446479.893300001,7313910.8975,5002287.6494000005,12114583.6746,2323419.1691000001,19816544.549199998,25256436.996100001,6843493.4596999995,12579368.9987,2753095.5677,11799748.7645,115396032.6715,55284670.311300002]
["Humboldt City",7962000,6504000,1458000,"N/A"]
["Humphreys County",20845000,14489000,6356000,"N/A",null,null,"TCRS and FICA Rates",null,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998]
["Huntingdon Special School District",8626000,7229000,1397000,"N/A",null,null,"TCRS and FICA Total",null,348057.09894431994,1106818.2163759698,3543497.47242236,2473641.2582782097,921868.95550720999,5005094.1578446897,4966223.3749780497,242821.04191746996,1245485.6032237099,1061412.7526060399,5925729.1973395795,315798.74187083001,5530571.3367350493,2198533.3499095095,3018952.7507378599,1033687.6999505399,50407.669917400002,2841700.9326490397,3331018.0213028397,1528484.50449027,2316002.40403014,606113.89187767997,3359744.10044146,574184.65946081001,2459862.7124574096,2431819.6730488297,4932114.404054339,1091862.1050936598,4005602.8005128601,52742287.751609132,503928.86144879996,912138.74119871983,1661872.8257222699,867879.01394956,4623256.1003895197,2104795.7021959396,1455415.3690122399,1369917.9974744599,226540.56900887997,1810813.4441632899,769889.40640886989,1180078.3972502598,2908039.0663845199,2209035.5264566699,3288776.9200061099,2117154.0082292496,2036147.7597683198,1938691.7919733198,3535629.5193562601,1612035.65669889,1167408.6505406899,6296665.9174580397,24843502.149701711,590421.56921714998,1954905.2060510898,1877753.5106717797,3606861.5467701093,1625618.4081200201,2104316.9853897598,1639833.7276429099,1900173.1439489899,372038.97755359998,771393.68029079994,619746.42218336998,1612118.1306530498,696892.43786825996,852901.52406579,3883062.1940303897,4376748.7254497698,1140568.2695198599,4042740.2239738698,33340936.076704606,458894.31324313994,972031.55845975992,2272702.3220408699,3647523.5395358298,2084322.6628170197,1351047.2859646298,905756.09477769991,467188.95149173995,2068300.70963324,2658886.1909029298,2216271.7543690698,7084434.3062416399,877807.32961817994,2197654.1955949995,3013968.5221881797,2916850.6080585299,7037882.6257099602,735846.53439543,2983595.1735674599,2274252.4416775601,982882.47712182999,1109644.5016227099,1439901.4885281099,2956992.7890777197,19009248.663737867,490383.72701495996,1599621.7638315801,5111281.0200065793,392285.30722349993,2492914.34026722,1832531.5412068397,690168.88156323996,1679046.17429474,912369.54291656986,620166.21439199999,383869.91995226993,1275412.7955324398,6491762.0330519592,2323209.4034529198,153628.70971719001,3727219.6407827097,6472948.8787984597,373769.68427886994,25095205.44293702,1555455.3038249298,1258126.8109637999,8132445.7346018096,68483508.153725535,1686586.3251326396,194324.01486807998,1121842.3146990398,5147468.6556436894,16423971.7398417,878096.5021297799,5795951.3222716693,735621.9404958199,730244.97993493988,1891857.50867663,1324549.2635372498,905914.29330634,2193951.1034700596,420771.21152401,3588776.2178601194,4573940.7399937101,1239356.6655516699,2278123.72566457,498585.60731046996,2136934.5012509497,20898221.516808648,10012053.793376429]
["Jackson County",11396000,9788000,1608000,"N/A"]
["Jefferson County",50882000,37184000,13698000,"N/A",null,null,"County CDF",null,1,1,1.0099199999999999,1.03227,1,1.03227,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0099199999999999,1,1,1.03227,1,1,1.0400400000000001,1,1,1,1,1,1,1,1,1,1,1,1,1,1.05705,1.03227,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.00142,1,1.03227,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.03227,1,1,1,1,1,1,1.0099199999999999,1,1,1,1,1,1,1,1,1,1,1.0025500000000001,1,1,1,1,1,1,1.03227,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.05705,1]
["Johnson City",54914000,32329000,22585000,"N/A",null,null,"CDF",null,0,0,35151.49492620775,79824.403405341043,0,161514.3884722061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5695.9118222399584,0,0,159159.3318203071,0,0,2111801.2015740681,0,0,0,0,0,0,0,0,0,0,0,0,0,126025.47678682511,106128.83120840006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47344.129228913225,0,31367.458392795023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46465.621033895026,0,0,0,0,0,0,24729.710255775823,0,0,0,0,0,0,0,0,0,0,9504.4100840401952,0,0,0,0,0,0,2209962.8081199001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1192243.5375334411,0]
["Johnson County",16417000,13158000,3259000,"N/A"]
["Kingsport City",51476000,30656000,20820000,"N/A",null,null,"Insurance Premium",null,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571,7038.7778571428571]
["Knox County",422615000,222109000,200506000,89000,null,null,"Insurance Total",null,286911.26994287467,912375.07014128182,2920984.4101904063,2039077.947160101,759917.24792400387,4125811.3263470354,4093769.2685668757,200162.82879966905,1026681.705980402,874946.32838156878,4884711.4296404719,260319.98300038543,4558973.9458716772,1812300.3304901444,2488590.4360442995,852091.9459045945,41552.172429228493,2342477.7884787335,2745832.8349335804,1259964.0450067641,1909132.7054031652,499633.26988400304,2769512.3860018048,473313.28776967723,2027719.9829282144,2004603.4768419228,4065652.4791219453,900046.41230665811,3301908.1923427577,43476650.252825536,415399.85835588997,751896.41412778816,1369919.0287115239,715412.12866809871,3811053.6549371378,1735030.2859316824,1199731.5184584754,1129254.1182912448,186742.46996791157,1492694.1196748656,634637.09828431404,972765.07969956042,2397161.7993977983,1820957.5100693209,2711012.548115477,1745217.51465994,1678442.2479216959,1598107.1087477901,2914498.6800862071,1328837.1329495159,962321.12343200354,5190482.884281219,20479055.802528422,486697.73650404485,1611472.1894797725,1547874.3172607296,2973216.8372690189,1340033.699466933,1734635.6689268516,1351751.7060603348,1566355.3236166937,306680.07014404057,635877.10497017566,510870.87025224889,1328905.1180820437,574464.0605605403,703065.84797200724,3200895.2231016462,3607852.099192143,940195.99560789124,3332521.4031011169,27483681.09732924,378276.87062408793,801267.40616240236,1873439.4770615678,3006735.4295272734,1718153.9005675681,1113698.5677084997,746635.05558387726,385114.32688880869,1704946.64535466,2191779.4982407568,1826922.4949802367,5839858.0285752174,723596.26186605042,1811575.6238847109,2484481.8247007048,2404425.3507497809,5801484.4346466037,606574.79565771879,2459444.3924805643,1874717.275428076,810212.0616934133,914704.84043250815,1186943.0789581134,2437515.4505280689,15669749.8526111,404234.30036437372,1318604.0827443781,4213343.5374859888,323369.57361348823,2054965.180743105,1510596.8339785147,568921.68236083526,1384075.4049580547,752086.66916189098,511216.91437622416,316432.58121884108,1051351.3615534988,5351304.9863266721,1915073.5966167734,126639.5897062271,3072430.7125472785,5335796.8814945491,308106.73049937474,20686540.470216583,1282196.6795694982,1037102.1369366461,6703757.3449316518,56452491.141605914,1390290.9203463157,160185.64211517537,924759.77122203284,4243173.8168538576,13538648.12346792,723834.63325253874,4777732.6176541336,606389.65788020031,601957.30873804784,1559500.5590224748,1091855.6537462799,746765.46217495494,1808523.0820243801,346851.14316918218,2958308.6951889405,3770401.8977355156,1021629.4852534115,1877908.4616153736,410995.29418060731,1761523.0185277062,17226872.525351804,8253160.407773572]
["Lake County",6158000,5124000,1034000,"N/A"]
["Lakeland",11818000,8182000,3636000,"N/A",null,null,"Total Instructional Benefits",null,634968.37,2019193.29,6499633.3799999999,4592543.6100000003,1681786.2,9292419.8699999992,9059992.6400000006,442983.87,2272167.31,1936359.08,10810440.630000001,576118.72,10089545.279999999,4010833.68,5507543.1900000004,1885779.65,91959.84,5184178.72,6076850.8600000003,2788448.55,4225135.1100000003,1105747.1599999999,6129256.4900000002,1053193.8600000001,4487582.7,4436423.1500000004,9156926.2200000007,1991908.52,7307510.9900000002,98330739.209999993,919328.72,1664035.16,3031791.85,1583291.14,8434309.7599999998,3839825.99,2655146.89,2499172.12,413283.04,3303507.56,1404526.5,2152843.48,5305200.87,4156018.51,6105918.2999999998,3862371.52,3714590.01,3536798.9,6450128.2000000002,2940872.79,2129729.77,11487148.800000001,45322557.950000003,1077119.31,3566377.4,3425627.83,6580078.3799999999,2965652.11,3838952.65,2991585.43,3466528.47,678719.05,1407270.79,1130617.29,2941023.25,1271356.5,1555967.37,7083957.4199999999,7984600.8200000003,2080764.27,7375261.6299999999,60871961.299999997,837171.18,1804666.42,4146141.8,6654258.9699999997,3802476.56,2464745.85,1652391.15,852303.28,3773247.36,4850665.6900000004,4043194.25,12924292.33,1601403.59,4009229.82,5498450.3499999996,5321275.96,12839367.060000001,1342421.33,5443039.5700000003,4148969.72,1793094.54,2024349.34,2673310.19,5394508.2400000002,34678998.520000003,894618.03,2918225.85,9324624.5600000005,715654.88,4572609.2300000004,3343128.38,1259090.56,3063121.58,1664456.21,1131383.1299999999,700302.5,2326764.16,11843067.02,4238283,280268.3,6809154.7599999998,11808745.76,681876.41,45781745.909999996,2837651.98,2295228.9500000002,14836203.08,127145962.09999999,3076877.25,354509.66,2046602.09,9390642.4700000007,29962619.859999999,1601931.14,10573683.939999999,1342011.6000000001,1332202.29,3451358.07,2416404.92,1652679.76,4002474.19,767622.35,6547084.9100000001,8344342.6399999997,2260986.15,4156032.19,909580.9,3898457.52,39317337.579999998,18265214.199999999]
["Lauderdale County",29995000,25260000,4735000,"N/A",null,null,"State Share – Fiscal Capacity ",null,0.89335523046898135,0.67665748826178196,0.74135421004950297,0.73847547688892901,0.73288838444646109,0.73847547688892901,0.82903080101088411,0.89335523046898135,0.79539424642070478,0.89365738392436256,0.67665748826178196,0.83678971923217704,0.73338967857489556,0.64538809596033153,0.78405913945584982,0.84477283647283197,0.85282549786717132,0.82053968483455031,0.81043589134064398,0.87658893924503867,0.81388095182335196,0.84766181972843391,0.73338967857489556,0.74135421004950297,0.79805685171734331,0.75060160845043356,0.73847547688892901,0.89335523046898135,0.68582446874508918,0.50074364395715509,0.79805330923612672,0.79204215854903315,0.79044097881433584,1,0.75248886265410986,0.7750305939943094,0.7750305939943094,0.82053968483455031,0.73288838444646109,0.59247837045027518,0.8044866175643054,0.78529002883246957,0.73123148919394687,0.57545954641823727,0.73847547688892901,0.83678971923217704,0.73063870515318041,0.8861826156048902,0.75797067941497609,0.75797067941497609,0.86855721051788481,0.74860835346193644,0.58795831923710162,0.90328912934827554,0.83599342701505774,0.67022384216574593,0.79590548771840985,0.80651653799172629,0.82724339018965654,0.75371119329567871,0.86350728166002322,0.85282549786717132,0.87612073750934583,0.83678971923217704,0.73324477117375952,0.85282549786717132,0.87243448210186259,0.76126718315917319,0.63962446571013987,0.80660114232647395,0.64538809596033153,0.59352484567258013,0.84754512413415983,0.73847547688892901,0.85899613869744473,0.82005883908516775,0.70253668349212584,0.67208372710434516,0.80702050717369644,0.82724339018965654,0.8044866175643054,0.67208372710434516,0.84955251110296226,0.60545263380348224,0.75060160845043356,0.73892824079933783,0.79730150689094581,0.67665748826178196,0.70431723541988922,0.85282549786717132,0.73288838444646109,0.83500163402944716,0.84934005129610302,0.83678971923217704,0.73847547688892901,0.77310043416213681,0.77872037795018245,0.67687117158122945,0.88775855656215397,0.74042897835337684,0.79805685171734331,0.74135421004950297,0.76797197617571,0.86169703167679512,0.8344019785394623,0.75371119329567871,0.79506299712151951,0.77298606868608155,0.83252805756007531,0.69778408407111192,0.79805330923612672,0.73892824079933783,0.7030454153431509,0.78403284227360748,0.79590548771840985,0.74042897835337684,0.86169703167679512,0.81702971474873842,0.41817393720132745,0.73847547688892901,0.80625693819209565,0.85282549786717132,0.82050098902002067,0.64538809596033153,0.75296152552504603,0.77310043416213681,0.84820606816530564,0.83678971923217704,0.81844630722472889,0.75060160845043356,0.7920777869986324,0.76797197617571,0.91026756311652346,0.81221293325530086,0.79662555232857035,0.63962446571013987,0.84565847336860223,0.78685065207544436,0.85282549786717132,0.82038522409572523,0.57545954641823727,0.70253668349212584]
["Lawrence County",47403000,37706000,9697000,"N/A"]
["Lebanon City",26336000,17264000,9072000,"N/A",null,null,"TOTAL STATE INSTRUCTIONAL BENEFITS ALLOCATION",null,567252.31452186347,1366302.2599264439,4818530.5700412812,3391480.8325279537,1232561.5711023528,6862224.1949504092,7511012.9554919153,395741.95727789128,1807268.80527921,1730441.5897709855,7314965.6036989167,482090.22195320122,7399568.3698660545,2588544.3119487697,4318239.5740673263,1593055.4238932442,78425.69633178541,4253824.3730347818,4924898.0432682596,2444323.1565838661,3438756.9849090632,937299.64980514767,4495133.4471041923,780789.70210928691,3581346.1213832153,3329986.3521567392,6762165.4571512388,1779481.8949577275,5011669.8425656511,49238492.665016107,733673.32727181248,1317986.0000278857,2396452.5174753261,1583291.14,6346724.1585748577,2975982.6178644872,2057820.0712988435,2050669.9036920951,302890.33950472216,1957256.7759189648,1129922.7732644323,1690606.518480994,3879329.9326431225,2391620.5266703982,4509070.9284373382,3231992.7797911568,2714023.2350813393,3134249.7000704985,4889008.0540676974,2229095.3467093161,1849792.1481880965,8599375.5491402596,26647774.995808139,972950.16373411531,2981468.0646550511,2295937.4460525066,5237120.492259264,2391847.4726450583,3175748.2049635658,2254791.4242912661,2993372.5759267793,578828.91172818362,1232939.1224101598,946088.92465814494,2156489.9199629566,1084245.2400791645,1357479.5866133473,5392784.310742924,5107146.0334012453,1678346.8370941116,4759906.0605949908,36129021.436369769,709540.35167464113,1332701.8951349361,3561519.7966920729,5456883.8859102642,2671379.2715189476,1656515.5772329674,1333513.5439223275,705062.25481696415,3035527.005879845,3260053.4758723704,3434905.8279645583,7825046.8312446447,1202016.1104322986,2962533.1378528457,4383922.7496200483,3600681.2254414023,9042987.5122403912,1144851.1391047603,3989140.4769354607,3464396.4957386982,1522947.0085823622,1693954.7158464431,1974174.0174322834,4170496.6624352247,27005242.834428221,605541.15408379154,2590679.968318365,6904222.2364896061,571133.28044895316,3389923.1035717162,2567428.9085976998,1084954.5981642737,2555874.7068589241,1254519.2762275029,899520.8622305257,541324.07636603457,1937096.4465252005,8263903.673143493,3382375.7736292188,207098.16187082106,4787145.036379993,9258444.5018992107,542709.17666472844,33898131.351375185,2445196.2880977802,1875270.2543015466,6204113.4550820608,93894174.996299192,2480753.630777915,302334.87728822161,1679239.0389754414,6060608.863557525,22560699.958512641,1238453.6598318466,8968662.880770037,1122981.5099703248,1090336.0447268274,2590594.9186803838,1913980.6615262073,1269211.741272798,3643322.4273680812,623472.80052582722,5215575.1325707985,5337245.7028123373,1912022.0959165534,3270176.6387480372,775713.78389296983,3198236.9461728651,22625537.250159513,12831983.007341282]
["Lenoir City",16529000,10099000,6430000,"N/A"]
["Lewis County",12374000,9791000,2583000,"N/A"]
["Lexington City",5973000,4871000,1102000,"N/A"]
["Lincoln County",26759000,20758000,6001000,"N/A",null,"          Classroom                                                 Classroom                                                 Classroom","Classroom Category"]
["Loudon County",34432000,21432000,13000000,"N/A"]
["Macon County",28675000,23748000,4927000,"N/A",null,null,"Nurses",null,1,1,2.0855046033333333,1.5230949358333334,1,2.9914231399999998,2.850655670833333,1,1,1,3.4895528166666669,1,3.2941956866666664,1.3285769441666666,1.776609818333333,1,1,1.6810341591666669,2.0284850949999997,1,1.3626495833333332,1,1.8428787499999999,1,1.4702506849999999,1.4390266008333332,2.8665150824999999,1,2.3673142399999998,27.264054214249999,1,1,1,1,2.7177461133333329,1.2760231608333334,1,1,1,1.0993403983333332,1,1,1.6964774224999999,1.1785420833333335,2.0041129483333333,1.3045633333333337,1.2394254924999999,1.1293101377499999,2.1347851466666663,1,1,3.4095137499999995,14.566931966666665,1,1.1591612466666663,1.1435047008333332,2.1848143775,1,1.2790774999999999,1,1.0984952024999999,1,1,1,1,1,1,2.3394487499999999,2.593267083333334,1,2.4662733241666666,19.615444994999997,1,1,1.3080825133333334,2.2170438008333333,1.2034336975,1,1,1,1.2290299166666667,1.5628909899999999,1.2872119683333334,4.0735798450000011,1,1.32057008,1.814510416666667,1.7578563475000002,4.1371594033333334,1,1.8026212475000003,1.3605114308333333,1,1,1,1.7271487749999999,11.402291666666667,1,1,2.7875624999999999,1,1.4651416549999998,1.0671995833333336,1,1.000761325,1,1,1,1,3.6738761733333334,1.3887623283333335,1,2.1275565741666669,3.6948650175000011,1,14.937956597499998,1,1,4.7151905424999994,38.318061861750003,1,1,1,3.1321597025000005,9.737193985833331,1,3.5634662499999994,1,1,1.1172815416666664,1,1,1.343262465,1,2.1016410399999996,2.7943720933333336,1,1.3448240250000001,1,1.2791912916666666,12.905881395000002,6.0222901316666659]
["Madison County",91148000,49846000,41302000,"N/A",null,null,"Salary Unit Cost",null,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150]
["Manchester City",10463000,7481000,2982000,"N/A",null,null,"Nurse Salary",null,47150,47150,98331.542047166673,71813.926224541676,47150,141045.60105099998,134408.41487979164,47150,47150,47150,164532.41530583333,47150,155321.32662633332,62642.402917458334,83767.152934416648,47150,47150,79260.760604708339,95643.072229249985,47150,64248.927854166657,47150,86891.733062499989,47150,69322.319797749995,67850.104229291668,135156.186139875,47150,111618.86641599999,1285500.1562018874,47150,47150,47150,47150,128141.72924366665,60164.492033291674,47150,47150,47150,51833.899781416658,47150,47150,79988.910470874995,55568.259229166673,94493.925513916663,61510.161166666687,58438.911971374997,53246.972994912496,100655.11966533332,47150,47150,160758.57331249997,686830.84222833323,47150,54654.452780333319,53916.246644291663,103013.997899125,47150,60308.504124999992,47150,51794.048797874995,47150,47150,47150,47150,47150,47150,110305.00856249999,122272.5429791667,47150,116284.78723445833,924868.23151424981,47150,47150,61676.090503666666,104533.61520929166,56741.898837124994,47150,47150,47150,57948.760570833336,73690.310178499989,60692.044306916672,192069.28969175005,47150,62264.879271999998,85554.166145833355,82882.926784625015,195067.06586716668,47150,84993.591819625013,64148.113963791664,47150,47150,47150,81435.064741249997,537618.05208333337,47150,47150,131433.57187499999,47150,69081.429033249995,50318.46035416668,47150,47185.896473749999,47150,47150,47150,47150,173223.26157266667,65480.143780916675,47150,100314.29247195834,174212.88557512505,47150,704324.65357212489,47150,47150,222321.23407887496,1806696.6167815127,47150,47150,47150,147681.32997287501,459108.69643204153,47150,168017.43368749996,47150,47150,52679.824689583322,47150,47150,63334.825224749999,47150,99092.375035999983,131754.64420066669,47150,63408.452778750005,47150,60313.869402083328,608512.30777425005,283950.97970808332]
["Marion County",28653000,20155000,8498000,"N/A"]
["Marshall County",38505000,29477000,9028000,"N/A",null,null,"Assistants"]
["Maryville City",36234000,22578000,13656000,"N/A",null,null,null,"K-6",7.0207808333333332,13.20445,37.931057566666667,25.706533333333333,16.855883333333335,63.052649999999993,63.000192433333332,4.9175333333333331,15.177866466666668,11.431766666666668,73.021825800000002,3.6608333333333332,67.475403566666671,26.767383333333335,37.425249999999998,13.271555599999999,0,35.81123663333333,41.491777066666664,19.751850000000001,28.10618333333333,7.71915,38.787416666666665,12.382729566666665,29.14426666666667,27.006042033333333,61.548183333333327,8.8231431999999987,51.786022133333333,631.59447153333326,8.6046499999999977,10.509891066666667,20.901099466666668,0.94301666666666661,57.490182066666662,26.610409766666667,18.542883333333332,16.010995899999998,3.9052269333333332,25.5443216,10.591738466666666,18.079933333333333,35.300699733333332,36.19871666666667,42.508781933333339,27.166,26.670776999999998,22.471306533333333,42.776616666666669,18.250249999999998,12.927346966666665,72.68001666666666,327.54889346666664,6.8483499999999999,24.113649999999996,24.691655266666665,43.697333333333326,18.702865799999998,25.174800000000001,15.850899999999998,23.117533333333338,4.6090879999999999,9.3173666666666666,8.2024907000000002,19.613329733333334,9.1447166666666657,9.9271090666666666,50.092116666666662,57.660933333333332,13.898166666666667,52.539883333333336,421.46267816666665,5.4935999999999998,17.010891666666666,27.071733333333327,47.360918633333334,37.8294274,10.376538833333333,11.505894466666666,8.3866999999999994,25.185766666666666,37.909495633333329,28.985183333333328,91.205234300000001,13.851795166666667,28.460016666666665,38.382899999999999,36.54396666666667,92.806483333333333,9.1810166666666664,31.0303,27.158105766666669,11.435233333333334,12.778116933333333,16.960866666666668,31.509432566666668,255.46051666666665,5.3932666666666664,19.387013766666666,109.25453333333334,6.8219699999999994,30.400096800000004,21.668000000000003,8.0346994333333317,20.719560433333331,16.451316666666667,6.7129855333333328,4.3380231333333334,14.596180466666665,77.235079933333338,27.323133133333332,1.7751833333333331,43.78981113333333,77.716410999999994,6.6133333333333324,273.95999606666669,19.885733333333331,14.370283333333333,100.41698509999999,869.85139577000007,21.179366666666667,2.2769500000000003,13.022533333333334,64.607680900000005,209.11615603333331,14.917766666666667,74.36781666666667,9.1269333333333336,9.0791166666666676,24.149331866666664,14.532360133333333,11.981173433333334,31.772194666666667,4.7021295666666658,44.359654333333332,55.771916666666669,15.014440799999999,28.87276263333333,5.7278511999999999,26.486099999999997,262.4808662333333,117.06830766666666]
["Maury County",88948000,58199000,30749000,"N/A",null,null,null,"Special Ed. 5, 7, 8",0.18022916666666663,1.2016249999999999,4.3224791666666667,1.7258541666666667,0.13043750000000001,5.0175833333333335,3.122208333333333,0.10433333333333333,1.6675416666666665,2.9556666666666667,9.864604166666668,0.34391666666666665,7.8696874999999995,2.3555208333333337,4.6146041666666671,0.53931249999999997,0,2.6756249999999997,2.4102708333333331,1.6252916666666664,3.5618333333333339,0.30043749999999997,3.0451458333333332,0.45389583333333328,2.4229166666666666,2.2149791666666667,5.5862916666666669,0.94160416666666658,3.8412291666666665,37.945625,0.34643750000000001,1.6049166666666665,2.1895208333333334,5.5209583333333336,5.5807708333333332,2.2362499999999996,2.4360624999999998,1.6311666666666667,0.11583333333333333,1.5162499999999999,0.51677083333333329,1.1027708333333335,3.4611041666666664,2.4208333333333334,2.3621458333333334,1.9770625000000002,1.3676666666666664,1.9050689999999999,2.7257291666666665,2.7300208333333331,2.2177708333333332,6.9730416666666661,15.643416666666667,0.97941666666666649,2.4573958333333334,1.3656041666666667,2.5026250000000001,3.8163541666666672,2.6762291666666664,2.1232916666666664,2.8902916666666667,0.32506249999999998,0.66022916666666676,1.0590000000000002,3.0872083333333333,0.52881250000000002,1.2939853749999999,3.0258750000000001,3.0888958333333334,0.79527083333333326,3.6254583333333334,37.024916666666662,0.39031249999999995,0.67841666666666667,2.4260208333333328,3.0192291666666669,1.4921666666666664,1.8209166666666665,0.84006249999999993,0.5081458333333333,2.8150833333333329,2.7196250000000002,3.0368958333333333,12.004020833333334,1.7232891666666668,1.1321041666666667,2.1945624999999995,3.5822708333333333,4.3497916666666665,0.36225000000000002,1.47,2.1875,1.8940624999999998,2.5256250000000002,1.0178125,5.4962708333333348,29.353499999999997,0.40878437499999998,1.1528125,3.4355833333333332,0.45002083333333331,2.7226041666666663,2.3226874999999998,0.93272916666666661,2.1940624999999998,0.69937499999999997,1.0779791666666665,0.38585416666666672,1.4763958333333334,8.8600416666666657,3.3022916666666666,3.9125E-2,7.6489166666666657,5.8496874999999999,0.30181249999999998,25.334812500000002,1.6423541666666666,2.6815624999999996,8.1487291666666675,76.275479166666656,1.8528541666666667,7.8624999999999987E-2,2.9126249999999994,3.9364999999999997,20.357604166666665,0.59462499999999996,6.558562499999999,0.8386458333333332,0.8197916666666667,2.1727291666666662,1.9265833333333331,0.50202083333333336,1.2992916666666665,0.18531250000000002,2.6046874999999998,3.6709999999999998,0.99347916666666669,2.4918749999999998,0.75062499999999988,2.8675208333333333,25.680708333333332,7.9446666666666674]
["McKenzie Special School District",9095000,7615000,1480000,"N/A",null,null,null,"Library",0.5,1,2,3,0.5,7.5,5,0,0,0,3.5,0,4,1,2.5,0,0,1.5,2.5,1,1,0.5,2,0.5,1.5,1,7,0.5,4.5,40.5,1,0.5,1.5,0,4,2,1.5,0.5,0,1,1,1,1.5,2,4,1.5,0.5,1.5,1.5,1,0,5.5,23.5,0.5,1,1.5,0.5,1.5,0.5,1,0,0,0,0,1,0.5,0,4,3,0,5,33.5,0,2,2,3,3,0.5,0,0.5,2,2.5,1.5,8,0.5,1.5,2.5,3.5,7.5,0.5,2,1,0,1.5,1.5,1.5,25.5,0,0.5,8,1,2,1,0.5,0.5,1.5,0,0,0,6,1.5,0,2.5,4.5,0.5,28,0.5,2,9,58,0,0,1,1.5,17,0.5,8.5,0.5,0.5,0,0.5,1,2,0,3,3,0,0.5,0,1.5,27.5,10]
["McMinn County",38616000,26667000,11949000,"N/A",null,null,"Total Assistant Positions",null,7.7010100000000001,15.406075,44.253536733333334,30.432387500000001,17.486320833333334,75.57023333333332,71.122400766666658,5.021866666666666,16.845408133333333,14.387433333333334,86.386429966666668,4.0047499999999996,79.345091066666669,30.122904166666668,44.539854166666665,13.810868099999999,0,39.986861633333326,46.402047899999999,22.377141666666667,32.668016666666659,8.5195875000000001,43.832562500000002,13.336625399999999,33.067183333333332,30.221021199999999,74.134474999999995,10.264747366666665,60.127251299999998,710.04009653333321,9.9510874999999981,12.614807733333333,24.590620300000001,6.4639750000000005,67.070952899999995,30.846659766666665,22.478945833333331,18.142162566666663,4.0210602666666668,28.060571599999999,12.1085093,20.182704166666667,40.261803899999997,40.619550000000004,48.870927766666675,30.643062499999999,28.538443666666662,25.876375533333334,47.002345833333337,21.980270833333332,15.145117799999998,85.15305833333332,366.69231013333331,8.3277666666666654,27.571045833333329,27.557259433333332,46.699958333333328,24.019219966666665,28.351029166666667,18.974191666666663,26.007825000000004,4.9341504999999994,9.9775958333333339,9.2614906999999995,23.700538066666667,10.173529166666667,11.221094441666667,57.117991666666661,63.749829166666665,14.6934375,61.16534166666667,491.98759483333333,5.8839125000000001,19.689308333333333,31.49775416666666,53.380147800000003,42.32159406666667,12.6974555,12.345956966666666,9.3948458333333331,30.00085,43.129120633333329,33.522079166666664,111.20925513333333,16.075084333333336,31.092120833333333,43.077462499999996,43.626237500000002,104.65627499999999,10.043266666666666,34.500300000000003,30.345605766666669,13.329295833333335,16.803741933333335,19.478679166666669,38.505703400000002,310.31401666666665,5.8020510416666662,21.039826266666665,120.69011666666667,8.2719908333333336,35.12270096666667,24.990687500000003,9.4674285999999981,23.413622933333333,18.650691666666667,7.7909646999999991,4.7238772999999998,16.072576299999998,92.095121599999999,32.125424799999998,1.8143083333333332,53.938727799999995,88.066098499999995,7.415145833333332,327.29480856666669,22.028087499999998,19.051845833333331,117.56571426666666,1004.1268749366667,23.032220833333334,2.3555750000000004,16.935158333333334,70.044180900000001,246.47376019999999,16.012391666666666,89.426379166666663,10.465579166666666,10.398908333333335,26.32206103333333,16.958943466666664,13.483194266666667,35.071486333333333,4.887442066666666,49.964341833333329,62.442916666666669,16.007919966666666,31.864637633333331,6.4784761999999994,30.853620833333331,315.66157456666662,135.01297433333332]
["McNairy County",30128000,24583000,5545000,"N/A",null,null,"Salary Unit Cost",null,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500,23500]
["Meigs County",12826000,10638000,2188000,"N/A",null,null,"Assistant Salary",null,180973.73500000002,362042.76250000001,1039958.1132333333,715161.10625000007,410928.53958333336,1775900.4833333329,1671376.4180166665,118013.86666666665,395867.09113333334,338104.68333333335,2030081.1042166667,94111.624999999985,1864609.6400666668,707888.24791666667,1046686.5729166666,324555.40034999995,0,939691.24838333321,1090448.1256500001,525862.82916666672,767698.39166666649,200210.30624999999,1030065.21875,313410.69689999998,777078.80833333335,710193.99820000003,1742160.1624999999,241221.56311666663,1412990.40555,16685942.26853333,233850.55624999997,296447.98173333332,577879.57705000008,151903.41250000001,1576167.3931499999,724896.50451666664,528255.2270833333,426340.82031666656,94494.916266666667,659423.43259999994,284549.96854999999,474293.54791666666,946152.39164999989,954559.42500000005,1148466.8025166669,720111.96875,670653.42616666656,608094.82503333339,1104555.1270833334,516536.36458333331,355910.26829999994,2001096.8708333331,8617269.2881333325,195702.51666666663,647919.57708333328,647595.59668333328,1097449.0208333333,564451.6692166666,666249.18541666667,445893.50416666659,611183.88750000007,115952.53674999998,234473.50208333335,217645.03144999998,556962.64456666668,239077.93541666667,263695.71937916667,1342272.8041666665,1498120.9854166666,345295.78125,1437385.5291666668,11561708.478583334,138271.94375000001,462698.74583333335,740197.22291666653,1254433.4733000002,994557.46056666679,298390.20425000001,290129.98871666664,220778.87708333333,705019.97499999998,1013534.3348833332,787768.8604166666,2613417.4956333335,377764.48183333338,730664.83958333335,1012320.3687499999,1025216.58125,2459422.4624999999,236016.76666666666,810757.05,713121.73551666667,313238.4520833334,394887.93543333339,457748.96041666676,904884.02990000008,7292379.3916666666,136348.19947916665,494435.91726666666,2836217.7416666667,194391.78458333333,825383.47271666676,587281.15625000012,222484.57209999996,550220.13893333334,438291.25416666665,183087.67044999998,111011.11654999999,377705.54304999998,2164235.3575999998,754947.4828,42636.245833333327,1267560.1032999998,2069553.3147499999,174255.92708333331,7691428.0013166675,517660.05624999997,447718.37708333327,2762794.2852666667,23596981.561011668,541257.18958333333,55356.012500000012,397976.22083333333,1646038.2511499999,5792133.3646999998,376291.20416666666,2101519.9104166664,245941.11041666666,244374.34583333335,618568.43428333325,398535.17146666662,316855.06526666664,824179.92883333331,114854.88856666665,1174162.0330833332,1467408.5416666667,376186.11921666667,748818.98438333324,152244.19069999998,725060.08958333323,7418047.0023166658,3172804.8968333332]
["Milan Special School District",14370000,11689000,2681000,"N/A"]
["Millington",18863000,13035000,5828000,"N/A",null,null,"Full Total Salary",null,228123.73500000002,409192.76250000001,1138289.6552805,786975.0324745418,458078.53958333336,1916946.0843843329,1805784.8328964582,165163.86666666664,443017.09113333334,385254.68333333335,2194613.5195225002,141261.625,2019930.9666930002,770530.650834125,1130453.7258510832,371705.40034999995,47150,1018952.0089880415,1186091.1978792502,573012.82916666672,831947.3195208332,247360.30624999999,1116956.9518124999,360560.69689999998,846401.12813108333,778044.1024292917,1877316.348639875,288371.56311666663,1524609.2719660001,17971442.424735218,281000.55624999997,343597.98173333332,625029.57705000008,199053.41250000001,1704309.1223936665,785060.99654995836,575405.2270833333,473490.82031666656,141644.91626666667,711257.33238141658,331699.96854999999,521443.54791666666,1026141.3021208749,1010127.6842291667,1242960.7280305836,781622.12991666666,729092.33813804155,661341.79802824592,1205210.2467486667,563686.36458333326,403060.26829999994,2161855.4441458331,9304100.130361665,242852.51666666663,702574.02986366663,701511.84332762496,1200463.0187324584,611601.6692166666,726557.68954166665,493043.50416666659,662977.93629787501,163102.53674999997,281623.50208333333,264795.03145000001,604112.64456666668,286227.93541666667,310845.71937916667,1452577.8127291664,1620393.5283958332,392445.78125,1553670.3164011252,12486576.710097583,185421.94375000001,509848.74583333335,801873.3134203332,1358967.0885092919,1051299.3594037918,345540.20425000001,337279.98871666664,267928.87708333333,762968.73557083332,1087224.6450618331,848460.90472358325,2805486.7853250834,424914.48183333338,792929.7188553334,1097874.5348958333,1108099.5080346251,2654489.5283671664,283166.76666666666,895750.64181962505,777269.8494804583,360388.4520833334,442037.93543333339,504898.96041666676,986319.09464125009,7829997.4437499996,183498.19947916665,541585.91726666666,2967651.3135416666,241541.78458333333,894464.90174991672,637599.6166041668,269634.57209999999,597406.03540708334,485441.25416666665,230237.67044999998,158161.11654999998,424855.54304999998,2337458.6191726662,820427.62658091669,89786.24583333332,1367874.3957719582,2243766.2003251249,221405.92708333331,8395752.654888792,564810.05624999991,494868.37708333327,2985115.5193455415,25403678.177793182,588407.18958333333,102506.01250000001,445126.22083333333,1793719.581122875,6251242.0611320417,423441.20416666666,2269537.3441041661,293091.11041666666,291524.34583333333,671248.25897291652,445685.17146666662,364005.06526666664,887514.75405808329,162004.88856666663,1273254.4081193332,1599163.1858673333,423336.11921666667,812227.43716208322,199394.19069999998,785373.95898541657,8026559.3100909162,3456755.8765414166]
["Monroe County",38882000,28750000,10132000,"N/A"]
["Montgomery County",243354000,181199000,62155000,"N/A",null,null,"TCRS and FICA Rates",null,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154]
["Moore County",7164000,4823000,2341000,"N/A",null,null,"TCRS and FICA Total",null,35131.055189999999,63015.685425000003,175296.60691619999,121194.15500499999,70544.095098400008,295209.69699760003,278090.86426659999,25435.235471800002,68224.632029400003,59329.221228199996,337970.48200299998,21754.290249999998,311069.36887180002,118661.72022319998,174089.8737886,57242.631646199996,7261.0999999999995,156918.609386,182658.04447660001,88243.9756968,128119.88720299999,38093.487154800001,172011.3705772,55526.347322599999,130345.7737274,119818.79176959999,289106.71768439998,44409.220717400007,234789.82788800003,2767602.1334038,43274.085654800001,52914.089181800002,96254.554873400004,30654.225525000002,262463.6048496,120899.393461,88612.4049734,72917.586326200006,21813.317110200001,109533.62918959999,51081.795149000005,80302.306376599998,158025.76052340001,155559.6633668,191415.95211199997,120369.80800460001,112280.22006740001,101846.63689199999,185602.37799179999,86807.700148399992,62071.281318199995,332925.73839139997,1432831.4200816001,37399.2875718,108196.4006046,108032.82386819999,184871.30487979998,94186.657056800002,111889.884183,75928.6996468,102098.60219019999,25117.790651799998,43370.019323399996,40778.434850999998,93033.347268400001,44079.102051599999,47870.2407876,223696.98315579997,249540.6033736,60436.650304800001,239265.22872559997,1922932.8133554,28554.979345200001,78516.706853199998,123488.49026359999,209280.931629,161900.10134759999,53213.191462199997,51941.118259799994,41261.047073399997,117497.18528239999,167432.59534540001,130662.9793238,432044.96493620001,65436.830197199997,122111.17671059999,169072.67837460001,170647.32423199998,408791.38737360004,43607.682071799994,137945.5988372,119699.55682300001,55499.821623399999,68073.842051600004,77754.439901599995,151893.14056839998,1205819.6063297999,28258.722722999999,83404.231264199989,457018.302279,37197.434828400001,137747.5948618,98190.340956399988,41523.724103399996,92000.529451600014,74757.953146800006,35456.601241600001,24356.811941,65427.753621999997,359968.62735680002,126345.85449639999,13827.081853200001,210652.6569532,345539.99484619999,34096.512773399998,1292945.9088545998,86980.748654800002,76209.730073400002,459707.78997219994,3912166.4393811999,90614.707198400007,15785.925925,68549.438003200004,276232.8154894,962691.27740939998,65209.945446799997,349508.75099139998,45136.0310016,44894.749253200003,103372.23188599999,68635.516411000004,56056.780056200005,136677.27213140001,24948.752844400002,196081.17884739998,246271.13062859999,65193.762356799998,125083.02532880001,30706.705367800001,120947.58968600001,1236090.1337554001,532340.404981]
["Morgan County",21906000,19253000,2653000,"N/A"]
["Murfreesboro City",62034000,43420000,18614000,"N/A",null,null,"County CDF",null,1,1,1.0099199999999999,1.03227,1,1.03227,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0099199999999999,1,1,1.03227,1,1,1.0400400000000001,1,1,1,1,1,1,1,1,1,1,1,1,1,1.05705,1.03227,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.00142,1,1.03227,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.03227,1,1,1,1,1,1,1.0099199999999999,1,1,1,1,1,1,1,1,1,1,1.0025500000000001,1,1,1,1,1,1,1.03227,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.05705,1]
["Newport City",4879000,3805000,1074000,"N/A",null,null,"CDF",null,0,0,13030.775721023907,29306.619680625019,0,71386.267065778055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4127.5834784639701,0,0,69910.47234950104,0,0,830391.34410632553,0,0,0,0,0,0,0,0,0,0,0,0,0,66502.463180580045,46287.335466827033,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20461.503523369665,0,18986.553158629013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18802.22522768101,0,0,0,0,0,0,10239.547966271926,0,0,0,0,0,0,0,0,0,0,4025.2439846400821,0,0,0,0,0,0,946022.30579704454,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,528434.15077449544,0]
["Oak Ridge",31362000,21992000,9370000,"N/A"]
["Obion County",23865000,17536000,6329000,"N/A",null,null,"Insurance Premium",null,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989]
["Oneida Special School District",8846000,7465000,1381000,"N/A",null,null,"Insurance Total",null,57161.511421259995,107780.13627044999,304425.5368763064,209932.37270475039,121446.36535892499,516112.84480463143,485967.91756562347,39560.809635199992,117235.87271254478,101088.14335659999,590442.60567066062,32878.835248499992,542900.94294747885,206621.32289612843,304277.21437752107,97300.383065520582,6569.5259999999989,273738.32477411925,318165.64570451033,153576.73998484996,223565.34672669743,62539.177590524989,300065.99885334744,94184.833317560377,226894.57075672524,207991.50718881737,505860.00637272577,74004.050708748182,410559.67317373393,4843738.7882441664,71943.454059524971,89442.833389134379,168118.24541697779,49034.777825849997,458478.67267426755,211030.80068196735,154245.54510467497,125754.93467794335,32985.985969433597,191566.80003076274,86116.692667591778,139160.32577322499,275646.02006347809,274593.65269185248,334224.90272825112,209880.75855035498,195626.4856657435,177414.55416400937,322807.65953851544,150969.48672662498,106065.77116016277,581814.11992833228,2504692.5037162444,61279.005638599985,188743.84239744404,188550.41619927535,321149.78532790998,164364.41607073575,194655.75612943998,131220.97148314994,178075.67533464901,38984.555997662988,72117.601244574995,67413.129952408184,162270.82704295637,73404.79037217499,80286.79768298463,390607.20071074244,435842.69573487743,103098.44568562499,418029.5491042693,3360989.471831271,45224.04215047499,135918.94901784998,215518.7970210136,365247.19574865617,285938.8015474148,89985.790041092987,87676.611287397784,68289.209968074982,205165.50808941948,293605.33235179045,228680.54315295193,757353.58174387005,112175.210480026,212936.01568510706,294918.98326733743,298151.98451759125,714721.29594199266,72549.027491599976,238492.98501140365,208294.16128802337,94136.681538774996,116962.14552832358,134535.21523107501,264310.76841781905,2113523.6522198496,44686.251171556243,144791.21169434956,811189.82370507484,60912.584851344989,240364.7833869473,171187.96669902251,68766.044340843582,160390.93215911151,129095.72982214998,57752.471161732188,37603.160743159795,112158.73388983376,629156.9208658553,220172.32370845112,18488.671767849995,368328.91291948158,602826.03561326757,55283.519345874985,2248307.0487978868,151283.61956152497,131731.12255007497,803327.5834473453,6848369.1158655537,157880.29960232499,22044.537207449997,117825.48898494999,480733.87217297935,1683184.5250086405,111763.34937634997,610899.20720077236,75323.420440474991,74885.424667450003,180263.47446936939,117981.74603679676,95147.721297917582,239227.63901411957,38677.703730460387,342048.82820191793,428578.0646783277,111733.97242693578,218170.4218104239,49130.043836281191,211097.34470830267,2158532.4446940236,926534.83681969333]
["Overton County",21791000,17683000,4108000,"N/A"]
["Paris Special School District",11953000,8710000,3243000,"N/A",null,null,"Total Classroom Positions",null,320416.30160000001,579988.58420000004,1631042.5748000001,1147408.1799000001,650069.00009999995,2799654.8933000001,2569843.6148000001,230159.9118,628477.59580000001,545672.04790000001,3123026.6072,195894.75039999999,2873901.2785,1095813.6939000001,1608820.8141000001,526248.41500000004,60980.625999999997,1449608.9432000001,1686914.8881000001,814833.54489999998,1183632.5534000001,347992.97100000002,1589034.3213,514399.46100000001,1203641.4726,1105854.4014000001,2742193.5449999999,406784.8345,2169958.7730999999,26413174.690400001,396218.09600000002,485954.90429999999,889402.3774,278742.41580000002,2425251.3999000001,1116991.1906999999,818263.17720000003,672163.34129999997,196444.2194,1012357.7616,468898.45630000002,740906.1801,1459813.0826999999,1506783.4635000001,1814888.9183,1111872.6965000001,1036999.0439,940602.98910000001,1713620.2842000001,801463.5514,571197.32079999999,3076595.3023999999,13241624.054199999,341530.80989999999,999514.27289999998,998095.0834,1706484.1089000001,870152.74239999999,1033103.3297999999,700193.1753,943152.21380000003,227204.88339999999,397111.1226,372986.59639999998,859416.81889999995,403711.82789999997,439002.75790000003,2066881.9966,2305776.8275000001,555980.87719999999,2210965.0942000002,17790960.498799998,259200.96530000001,743270.95490000001,1140880.6007000001,1933495.2157999999,1499138.2622,488739.18579999998,476897.71830000001,377479.13419999997,1085631.429,1548262.5728,1207804.4272,3994885.3319000001,602526.52249999996,1127976.9113,1561866.1965999999,1576898.8167000001,3778002.2116999999,399323.47629999998,1272189.2256,1105263.5676,510024.95520000003,627073.92299999995,735990.84069999994,1402523.0035999999,11149340.702199999,256443.1734,769781.36029999994,4235859.4395000003,339651.80430000002,1282816.828,906977.92429999996,379924.34049999999,849797.49710000004,689294.93709999998,323446.74280000001,220121.08910000001,602442.03049999999,3326584.1675,1166945.8048,122101.99950000001,1950881.2097,3192132.2307000002,310785.95919999998,11937005.612600001,803074.42449999996,702809.22979999997,4248150.8926999997,37110236.038900003,836902.19640000002,140336.47560000001,631501.14780000004,2550686.2688000002,8897117.8635000009,600414.49899999995,3229945.3023000001,413550.56180000002,411304.51980000001,954883.96539999999,632302.43389999995,515209.56670000002,1263419.6651999999,225631.34510000001,1811384.4151000001,2274012.3812000002,600263.85400000005,1155480.8843,279230.9399,1117418.8933999999,11949616.0394,4915631.1183000002]
["Perry County",8234000,6356000,1878000,"N/A"]
["Pickett County",5284000,3997000,1287000,"N/A",null,null,"At Risk",null,179807.25,426045.75,2005338,182464.5,538536,1151475,3204643.5,104518.5,713028.75,665198.25,2508444,137291.25,3258674.25,1107187.5,2698880.25,546507.75,0,2021281.5,1363169.25,782117.25,1536776.25,335699.25,2137314.75,257753.25,2256891,1342797,516392.25,591681,2310921.75,34572018.262499996,337470.75,577509,954838.5,1140846,2169201.75,1068214.5,1093015.5,653683.5,124890.75,1223220.75,528792.75,860949,1435800.75,457047,127548,702399.75,1429600.5,1124016.75,1872475.5,666969.75,297612,3895528.5,13579433.25,465904.5,1311795.75,1348997.25,2398611,1060242.75,1251564.75,1163875.5,992925.75,255981.75,372015,574851.75,750230.25,419845.5,634197,2454413.25,2248033.5,733401,2425183.5,15059521.5,397701.75,117804.75,1268394,2121371.25,1061128.5,592566.75,441103.5,295840.5,883978.5,805146.75,1243593,4546554.75,457932.75,1189562.25,1298509.5,809575.5,3006235.5,398587.5,1531461.75,1345454.25,526135.5,663426.75,950409.75,1604093.25,8870786.25,248010,1093015.5,2205517.5,205494,1148817.75,977868,326841.75,644826,662541,318870,153234.75,687342,3455310.75,1700640,52259.25,1950421.5,3312705,207265.5,8183444.25,1257765,821090.25,3685605.75,60435298.237499997,851205.75,81489,533221.5,3023064.75,6017785.5,502220.25,2830857,545622,374672.25,911436.75,813118.5,590795.25,1646609.25,239152.5,2461499.25,1760871,540307.5,1328625,320641.5,1294080.75,630654,2368495.5]
["Polk County",16583000,13426000,3157000,"N/A",null,null,"Substitute Teachers",null,32783.603734374999,121399.67023437499,386339.72776750004,282153.33686312503,97717.985625000001,554161.13668499992,528083.96302187501,22828.357499999998,130985.59326937501,101770.142426875,646439.65928750008,31849.1834375,610249.75095499994,246118.878906875,329116.96884624998,114152.53585937501,327.8153125,311411.57798562502,375776.86384874996,172636.01874999996,252430.83531249998,65033.734398749992,341393.28843749996,58185.772555624993,272363.93939625,266579.67780437495,531021.91903312504,122869.39140125,438544.96295999998,5050666.0431898125,51577.304999999993,96535.319367500008,174833.26097249996,85572.230851249988,503462.46749499993,236383.29054437499,155789.6925,151969.97335000001,22678.07251125,203652.80879124999,84402.553088750006,127377.20531250001,314272.44251812494,218324.92093750005,371261.92367875,241670.35750000007,229603.57248562499,209204.70301818749,395468.94841999997,169498.93535249995,121192.64517750002,631612.42218749993,2698524.1468249997,59495.415646874993,214734.62094499994,211834.24582937497,404736.86343187495,169720.98140562503,236949.10687499997,179063.34468749998,203496.236263125,38272.927720624997,80780.111758125,62132.207028125005,173967.76602562499,76332.185312500005,88081.783424375011,433382.88093749998,480402.7271875001,121534.61297250001,456877.13330187497,3633761.1853237497,45882.411250000005,99572.453906250012,242322.28559499999,410707.36410437501,222936.092461875,134296.2483525,99895.286456874994,50087.894999999997,227677.7920625,289525.55589749996,238456.01713374999,754630.66628625011,82417.493283125004,244635.60731999998,336138.05468750006,325642.888374375,766408.77946749993,80121.064042499987,333935.58609937504,252034.74256187497,102942.1128125,118705.36567500001,153871.73394937499,319954.31056875002,2112274.53125,51776.537978749991,176315.23117812496,516395.953125,41475.560749999997,271417.49158874998,197698.72281250005,74427.182992500006,185391.03545624999,99376.667812499989,61852.776391250001,39518.985138750002,137550.74937499998,680585.56111000001,257268.22132375004,15387.263287499998,394129.85536437505,684473.74449187517,39743.45781249999,2767256.4596868744,173237.8348675,133610.25031250002,873489.04799812485,7098420.9598891875,183564.52278937498,20792.845937499998,123495.92033187499,580232.58488812507,1803815.1858756247,89440.861250000002,660132.12281249987,78677.622131875003,76817.378218750004,206976.40559374995,141966.92474250001,98855.877883749999,248839.37164125001,43225.438888124998,389329.00265999994,517657.43028999999,133577.268865625,249128.65063125,53085.628561875004,236970.18678124997,2390814.5284237503,1115629.2468912499]
["Putnam County",81208000,52218000,28990000,"N/A",null,null,"Alternative Schools"]
["Rhea County",30817000,23746000,7071000,"N/A",null,null,null,"K-12",1990.9071093750001,7372.4496093750004,23461.926787500001,17134.818028125002,5934.2906249999996,33653.510324999996,32069.876296874998,1386.3375000000001,7954.5906843749999,6180.3730218750006,39257.469187500006,1934.1609375,37059.701475000002,14946.490621875,19986.860456249997,6932.3402343750013,19.907812499999999,18911.634290625003,22820.457318749995,10483.968749999998,15329.807812499999,3949.4170687499995,20732.385937499999,3533.5489406249999,16540.320206249999,16189.049259374999,32248.294678124999,7461.7039312500001,26632.285199999998,306720.60991031252,3132.2249999999995,5862.4687875,10617.404512499999,5196.6941812499999,30574.643774999997,14355.260559375,9460.9125000000004,9228.9457500000008,1377.2108812500001,12367.579481249999,5125.6611187500002,7735.4578125000007,19085.371003124998,13258.598437500003,22546.270668749999,14676.337500000003,13943.536790624999,12704.7390496875,24016.332899999998,10293.457612499997,7359.8772375000008,38357.029687499991,163877.98462499998,3613.0819218749994,13040.564024999998,12864.427884374998,24579.161746874997,10306.942190625001,14389.621874999999,10874.292187499999,12358.071028124999,2324.2668656249998,4905.6748031249999,3773.2109531250003,10564.844090625,4635.5578125000002,5349.0961593750008,26318.798437499998,29174.254687500004,7380.6445125000009,27745.574896874998,220673.75619374998,2786.3812500000004,6046.91015625,14715.928275,24941.742759375,13538.629096875,8155.6426124999998,6066.5153718749998,3041.7750000000001,13826.586562500001,17582.523637499999,14481.13464375,45827.77325625001,5005.1109281250001,14856.413399999999,20413.242187500004,19775.883909374999,46543.043287499997,4865.6516624999995,20279.489034375001,15305.753596874998,6251.5453124999995,7208.8278750000009,9344.4372843750007,19430.42371875,128275.78125,3144.3241687499994,10707.402703124999,31360.078125,2518.75875,16482.843618749997,12005.995312500003,4519.8694125000002,11258.56490625,6035.0203124999998,3756.2414812500001,2399.9383687499999,8353.2843749999993,41331.106950000001,15623.576193750003,934.44918749999988,23935.011459375004,41567.231446875012,2413.5703124999995,168052.01172187497,10520.516287500001,8113.9828125000004,53045.89360312499,431078.19594468753,11147.643084374999,1262.7234375,7499.7522468749994,35236.796653125006,109543.43234062498,5431.6312499999995,40088.995312499996,4777.9932468750003,4665.0229687500005,12569.417343749998,8621.4731625000004,6003.3933937500005,15111.702731250001,2625.0266531249999,23643.4617,31436.68605,8111.9798906249989,15129.270281250001,3223.823596875,14390.902031249998,145191.16569375002,67750.763981249998]
["Richard City Special School District",1997000,1425000,572000,"N/A",null,null,null,"7-12 + CTE",0,31252.267265625,109170.72574187499,86314.666099375012,10424.249062500001,136580.12375874998,124477.79058749999,0,31719.423448125002,24884.033085624997,151993.41437437502,7834.1571874999981,151880.45838875,63441.494593749994,78700.86156624998,27653.689424374996,176.51593750000001,75262.974241874996,95700.738525000008,43063.072500000002,63897.439375000002,15413.616548749998,83621.048437499994,0,71336.031453749994,74516.87923749999,128155.275416875,43648.171918749998,103503.01395000001,1112023.2392959376,6103.4115624999995,24883.740735000003,40984.153489999997,34970.691323749998,123575.19390124998,59117.128437500003,35393.627500000002,40214.516238750002,2331.4068749999997,43704.194095625004,18489.212953749997,22799.982187500002,77717.764053124993,25094.523125000003,91743.004325000002,60842.180000000008,55777.480233125003,53949.013049312496,102935.9049425,43769.037497499994,31509.294171250007,152867.27621943748,615770.34625749988,14468.250803124998,53884.783417499995,50975.656711874995,106593.951655625,40111.562185625,62559.334687499999,55124.551562499997,50352.323949374993,8985.7425918749996,19579.741216874994,11908.56198,41192.059339374995,17988.083750000002,21781.714819375,106431.75375,112141.65156249999,30364.211552500001,110080.73252312501,871152.04055249994,10441.829999999998,10774.413125000001,59952.245079999993,99552.921763749997,23518.463981249999,44539.459531875,24893.289054375,5334.3806249999998,58235.787312500004,59058.696633124993,53981.321966249991,168784.65805687502,8220.4997437499987,59722.120167500005,82649.067812500012,80699.937600624995,175986.03923250001,19979.288594999998,100852.5284375,66009.14886999999,25899.006874999999,30693.100934999999,39188.044516249996,91480.563155625015,476861.35875000007,14229.053046250001,45390.700678749999,0,4516.0565624999999,67984.789971874998,50605.4609375,19562.491116875,45915.120426874993,11678.314374999998,15284.708460000002,10302.7395975,36415.201663749998,165876.25919375001,67568.472125,3858.5860249999996,97310.363959374998,169756.14899250001,4595.7734375,783990.43253124994,42989.665144999992,33827.136875000004,211677.35057437496,1574801.4044704374,44522.367535625002,5418.2537500000008,32660.857630625003,146822.22739275001,427366.44473687495,10610.158124999998,165908.39781250001,18859.783455624998,18234.628343750002,50253.365715000007,38714.055625000001,22664.000909374998,53454.695664999992,11526.025717499999,96670.952910000007,135067.48599749999,33603.084326875003,60353.193114374997,13941.640295625002,58974.697906249996,608864.81601750012,300049.56690624997]
["Roane County",47501000,31110000,16391000,"N/A",null,null,"Duty Free Lunch",null,6503.6298906250004,24083.335390625001,76642.294172499998,55973.738891875,19385.349374999998,109934.80039499998,104761.59590312499,4528.7025000000003,25984.996235625,20189.218538125002,128241.06601250001,6318.2590625000003,121061.691485,48825.202698125002,65290.41082374999,22645.644765625002,65.032187499999992,61778.005349375009,74546.827241249994,34247.631249999991,50077.372187499997,12901.429091249998,67725.79406249999,11542.926539374999,54031.71267375,52884.227580624996,105344.429281875,24374.899508750001,86998.798320000002,1001953.9923736876,10231.934999999998,19150.731372499999,34683.521407499997,16975.867658749998,99877.169664999994,46893.851160625003,30905.647500000003,30147.889450000002,4498.88887875,40400.759638749994,16743.826321250002,25269.162187500002,62345.545276874989,43311.421562500007,73651.15085125,47942.702500000014,45548.886849374998,41502.147562312493,78453.354139999996,33625.294867499993,24042.265642500002,125299.63031249998,535334.74977499992,11802.734278124997,42599.175814999988,42023.79775562499,80291.928373124989,33669.344489375006,47006.098124999997,35522.6878125,40369.698691874997,7592.6050943749988,16025.204356875,12325.822446875001,34511.824029374999,15142.8221875,17473.714120625002,85974.741562499999,95302.56531250001,24110.105407500003,90635.544663124994,720867.60356624995,9102.1787500000009,19753.239843750001,48072.032364999999,81476.359680624999,44226.188383125002,26641.765867499998,19817.283548124997,9936.4650000000001,45166.849437500001,57436.243882499999,47305.039836249998,149704.05930375002,16350.029031875001,48530.950440000001,66683.257812500015,64601.220770625005,152040.60807249998,15894.462097499998,66246.330845625009,49998.795083124991,20421.7146875,23548.837725000001,30525.161795625001,63472.717481250002,419034.21875,10271.458951249999,34977.515496874992,102442.921875,8227.9452500000007,53843.955821249991,39219.584687500013,14764.906747500001,36777.978693749996,19714.399687499998,12270.388838750001,7839.7986712499996,27287.395624999994,135014.94937000002,51037.015566250011,3052.5340124999998,78187.704100625007,135786.28939312504,7884.3296874999987,548969.90495812497,34367.019872500001,26505.677187500001,173283.25243687496,1408188.7734193124,36415.634075624999,4124.8965625000001,24499.190673124998,115106.86906687502,357841.87897937495,17743.328750000001,130957.38468749999,15608.111273125001,15239.075031250002,41060.096656249989,28163.478997500002,19611.085086250001,49364.895588750005,8575.0870668749994,77235.308219999992,102693.17443,26499.134309374997,49422.282918750003,10531.157083125001,47010.279968749994,474291.14126625005,221319.16233874997]
["Robertson County",81800000,61144000,20656000,"N/A",null,null,"Textbooks",null,41145.413593750003,152363.95859374999,484879.82027500001,354119.57258124999,122642.00624999999,695505.88004999992,662777.44346874999,28650.974999999999,164394.87414375,127727.70911875,811321.02987500001,39972.659375000003,765900.49714999995,308894.13951875002,413061.78276249993,143268.36484375002,411.42812499999997,390840.44200625003,471622.78458749992,216668.68749999997,316816.02812499995,81621.28608749999,428469.30937499995,73026.678106249994,341833.2842625,334573.68469374994,666464.75668125006,154208.54791249998,550400.56079999998,6338892.604813125,64732.649999999987,121157.68827500001,219426.35992499997,107398.34641249999,631875.97134999989,296675.38489375002,195525.52500000002,190731.54550000001,28462.358212499999,255596.64261249997,105930.3297875,159866.12812500002,394431.00073124998,274011.03437500005,465956.2604875,303310.97500000009,288166.42700624996,262564.60702687496,496337.54659999994,212731.45732499994,152104.12957500003,792711.94687499991,3386811.6822499996,74670.359718749984,269504.98984999995,265864.84294374997,507969.34276874998,213010.13860625002,297385.51874999999,224735.37187499998,255400.13458124999,48034.848556249992,101383.94593125,77979.693031250004,218340.11120625,95801.528125000012,110547.98729375,543921.83437499998,602934.59687500005,152533.31992500002,573408.54786874994,4560590.9613374993,57585.212500000009,124969.4765625,304129.18435,515462.68369375,279798.33466875,168549.94732499999,125374.65101874998,62863.35,285749.455625,363372.15517499996,299276.78263750003,947107.31396250019,103438.95918125,307032.54359999998,421873.67187500006,408701.60079375003,961889.56127499999,100556.80102499998,419109.44004375004,316318.90766874998,129198.60312499999,148982.44275000002,193118.37054375,401562.0901875,2651032.8125,64982.699487499995,221286.32253124996,648108.28125,52054.347499999996,340645.43478749995,248123.90312500007,93410.634525000001,232677.00806249998,124723.75312499999,77628.990612499998,49598.726287500001,172634.54374999995,854176.21030000004,322887.24133750005,19311.949874999998,494656.90349375008,859056.11656875024,49880.453124999993,3473074.9089187495,217424.00327500002,167688.97812500002,1096281.8011312499,8908949.3828568757,230384.62374374998,26096.284374999999,154994.87976874999,728227.13083125011,2263897.6017062496,112253.71249999999,828505.90312499984,98745.193768750003,96410.474687500013,259767.95843749994,178177.11202500001,124070.1301375,312308.52311250003,54250.550831249995,488631.54179999995,649691.51170000003,167647.58440624998,312671.58581250004,66625.687668750004,297411.97531249997,3000617.4243375002,1400182.4556125]
["Rogersville City",4655000,3624000,1031000,"N/A",null,null,"Classroom Materials and Supplies"]
["Rutherford County",313754000,216510000,97244000,"N/A",null,null,null,"Reg. K-12 + Opt. 7-9",42870.866421874998,153701.87156249999,460810.03468237497,351649.1571428125,127785.058125,692854.32297031244,666539.80219662492,29852.467499999999,161110.37281162501,123881.043366,793416.1344431875,39363.681832000002,753760.31968225003,304801.22307212499,406293.71465268743,140391.28379231252,428.68156249999998,388366.15422349999,470594.77542737499,216738.30404356247,312493.20323231246,80643.245633374987,424721.73221049993,76089.087188124991,336104.84532968752,325495.20322212495,670666.63497281249,147098.88677037499,532076.24892493745,6473201.4164147507,67447.244999999995,120075.82960331249,215892.37626925,111313.86006124999,625349.03812049993,295239.70118731249,196881.31900193752,184831.58797550001,29655.94097625,255648.2717726875,106126.08470925,164379.2630815625,387726.72674862499,285463.85483275005,459931.01678950002,299252.44826400006,282525.46343174996,250056.86756587497,483598.46228468744,209743.32310031244,145222.28571925001,773386.69913631247,3434123.3182932497,73875.66060649998,263065.96778206242,257578.44306018745,500381.31788043748,208315.67725175002,293929.49953168747,215419.99474474997,252916.99453262499,47057.871776499996,100020.6851114375,76691.269270562509,213788.909223625,94531.490499749998,108573.1084236875,540750.32925856253,607366.21768043761,147095.76142237501,576820.34900181252,4561959.6466489369,56583.626882125005,128147.87066087502,297507.77280799998,493420.27995743748,291531.81321937498,161190.17076912499,125638.9024505625,65499.555,279682.75690475001,364830.21870318748,290811.23560806247,947323.87401243765,107776.721985625,300932.2424879375,419692.55331056257,411405.46293087502,951857.56033412495,97501.691970312488,392938.82589825004,302807.50904437498,123431.11405599999,144831.04552943751,188119.16288700001,389331.47820087499,2673540.671705625,65373.957701624997,213328.82346124997,675287.015625,54237.27175,339802.88789424993,241322.64840731258,92888.970940125,229527.05258981249,129954.10406249999,74790.386855937511,48816.892126812498,168076.56835824999,853590.74382393749,322398.55179375003,20121.8058375,483538.86014443758,848092.36503025016,51972.214062499988,3418457.6786159375,214501.72833456253,167927.59258231253,1105086.6023509374,9029951.3299363125,223265.0321694375,24550.568395062499,153524.22485306251,714764.27818637504,2232521.8588409373,116961.12625,824357.79585531249,98216.420576499993,96550.097430937501,258977.06996293744,175461.87849,123656.335778625,310446.83338118752,52185.010055874998,480834.38883587497,642660.681174875,162943.36004081249,306482.29169256252,65720.532785250005,294513.07055599993,3049033.3170552501,1364892.02410375]
["Scott County",20622000,17414000,3208000,"N/A",null,null,null,"CTE",0,9868.4949218749989,86744.830974625002,33836.8203115625,0,62158.252415937495,46947.052611750005,0,19884.275024250001,17978.594684874995,101444.5521170625,4464.3745334999994,86461.818561749998,33301.448243250001,47061.296384312489,17357.597336312498,6834.9197899374985,36852.687296124997,40645.266890874991,17614.2569806875,34399.577109437501,8597.362458874999,42422.823468999988,0,39195.030165312499,45144.808710749996,46390.502211562503,26522.456152374998,80888.3895548125,256923.89293806252,0,12039.138037437498,24880.02570025,1149.2560749999998,64516.248896499987,27109.3805263125,13369.509805812497,27151.318876500001,0,20838.510729312497,8295.7642564999987,4280.1110571874997,45410.371843999994,74.166635749999983,49943.444767250003,32776.873491999999,34627.565020875001,45944.8355878125,51737.530981937496,37032.878535062497,25905.00001525,102694.77489643749,185033.32770475,7669.7498663749984,34657.810231187497,37968.560749937496,56438.290893187499,26621.449640874998,31114.404570062496,36609.259721750001,25774.236780999996,5125.9822927499999,10968.939952437499,8905.3829398124999,26778.233816499996,6492.517459875,12914.523075437497,50755.706813187498,40737.073328812497,23118.662159625001,40310.475367312501,370945.76173056243,6674.2400963749988,4028.7520888749987,37850.654258999995,85289.673316687491,0,28185.969339874995,9754.8990285624986,0,35261.257576749995,26920.303427062496,41055.758537937494,77167.282383562502,0,37070.486923812496,38822.314319187499,28200.107446999999,98399.478429875002,13157.076320437498,85460.786674125004,52309.284775,21851.539780499999,20315.168163312504,25587.186690374998,56790.610571374993,173211.42336687498,4559.2636036249996,33674.004761874996,0,0,29552.832311499995,33613.840134437502,8671.6273728749984,25215.342925687499,0,11905.022379062499,5590.6614591875004,23047.10604975,71120.848401812502,27406.737264999996,0,62243.793457687498,91795.233822624999,0,391224.50711468747,23520.975731187496,13271.520159437499,72610.530790937497,493467.70118212502,32782.466557687498,4271.4104742499994,15570.736111062502,85959.410367249991,246760.82181843749,0,75977.680878437503,9122.5421813749981,7625.5220115624998,22826.148582562495,19901.265172499996,10972.631499624998,29222.330404812499,8479.5535757499983,55262.614887624994,66960.154094624988,22924.2630880625,37706.310208937495,6881.688918375,30028.215249249995,151237.71054949999,183649.83512249996]
["Sequatchie County",16380000,12979000,3401000,"N/A",null,null,null,"Special Ed.",3745.3106250000001,10508.851875,61907.330624999988,32962.100624999992,12133.284374999999,69146.284374999988,42994.581875000003,1939.8381249999998,21835.349374999994,19068.421249999999,61806.134375000001,3679.7475000000004,66753.298749999987,25896.886875,44742.566875000004,11792.785,0,38850.828124999993,46193.943750000006,15043.794374999998,28899.331250000003,6558.137499999998,48201.215624999997,9308.0018749999999,36198.874999999993,30214.7,68539.97374999999,8734.1306250000016,62027.050625000003,543684.17774425005,4659.9093749999993,13210.308125,22891.750625000001,23787.004375,63091.983749999999,23384.272499999995,21352.180624999994,18503.857500000002,3305.8050000000003,20862.487499999999,9549.8143749999981,16922.723125,39318.073749999989,21780.006250000002,42841.555624999994,24139.503124999999,22597.88,28019.18777,58677.263125000005,18606.194374999999,14360.103750000002,71332.497499999998,314139.75937499997,10347.065624999997,25412.394999999997,22111.745625000003,52743.093124999999,22513.93,26200.15625,21720.511249999996,32790.915625000001,5519.2106250000006,10596.178124999999,6911.9137500000006,20489.18375,11336.26125,13521.377093749999,39475.069374999992,47347.115625000006,19153.329375000005,54314.965624999997,376996.36375000008,8201.4587500000016,15778.904375,31709.694374999995,39582.014374999999,21854.557499999999,13704.563750000001,11896.627500000001,5295.8762500000003,26483.441874999997,27195.054999999997,21738.624374999999,93308.782500000001,11224.342668750001,24467.957500000004,30255.078124999996,32503.021874999999,93582.623749999999,10000.680625000001,40091.554375000007,26432.204999999998,14153.513750000002,17830.52375,22159.469375000001,40870.099374999998,229816.31874999998,6580.7268937499985,21163.065000000002,66169.755000000005,5390.2287500000002,34914.759375000001,22695.471875000003,8177.0037499999989,20050.088749999999,15719.226875000004,10244.911250000001,4105.6568749999997,17180.321874999998,90204.64,25070.891875000005,1177.079375,58319.791249999973,85753.601875000008,4180.3450000000003,229730.041875,17802.236249999998,18798.731875000001,88101.099375000005,755562.09062500007,18964.350624999999,2275.1818749999998,12006.811875000001,68617.81,218532.52624999997,12685.94,74814.688749999987,6571.5056249999998,7820.9918750000006,24234.722500000003,21533.905000000002,9744.7699999999986,27208.058124999992,5546.2662500000006,41639.93,66264.883125000008,19156.705625000002,28344.257500000007,6876.0525000000007,29268.802499999998,236553.35187499996,112426.34187499998]
["Sevier County",106551000,42620000,63931000,"N/A",null,null,"Instructional Equipment"]
["Shelby County",890420000,617235000,273185000,6169000,null,null,null,"Reg. K-12 + Opt. 7-9",34110.875140625001,122295.29718750001,366650.70871012501,279795.14980093751,101674.17937499999,551280.37462343741,530342.814750875,23752.5825,128189.987035875,98567.888994000008,631293.95217306248,31320.328888,599741.18315275002,242519.85860537499,323273.94633356243,111704.51992143752,341.08718749999997,309009.6025865,374436.09066512494,172451.22024518746,248640.10288143746,64165.059219124996,337936.48661949998,60541.471849374997,267427.07507656253,258985.34745537498,533626.39377093746,117041.529102125,423354.78629631252,5150503.9133702507,53665.454999999994,95540.211170437498,171778.14458574998,88568.613113749991,497568.73930949991,234912.0842264375,156651.69963931252,147064.1427545,23596.213098749999,203410.54441356249,84440.878545750005,130790.9306871875,308500.832118875,227133.77923225003,365951.30438049999,238104.88917600006,224795.80217324998,198961.65623662499,384782.67742156243,166885.55429343745,115548.38213575001,615357.21881743742,2732413.9096017499,58780.324383499988,209312.55021668746,204946.31537606247,398136.2188708125,165749.62555325002,233869.60179456248,171402.28684024996,201237.36097487499,37442.331413499996,79583.021899812491,61020.607438187508,170104.488143875,75215.458385250007,86387.89122256251,430256.4539301875,483260.42707081256,117039.04237012501,458956.12908193748,3629794.5176123125,45021.647395375003,101962.85684162502,236716.710872,392597.56021381251,231961.84519312499,128253.479528375,99966.557058187493,52115.745000000003,222533.95828024999,290282.86751306249,231388.5063506875,753753.05145881255,85754.233901875006,239441.4437133125,333934.94179818756,327341.18877162499,757360.34986337496,77578.745623437499,312647.92029675003,240933.52886812499,98209.895703999995,115237.08576181252,149679.953133,309777.67770162498,2127244.4353818749,52015.811545874996,169738.41371374996,537302.671875,43154.733249999997,270369.48046074994,192012.13820643755,73908.562017375007,182626.78797393749,103400.01468749999,59508.140625312502,38841.923456937497,133732.74943674999,679172.82093731244,256521.44833125002,16010.229412499999,384735.25404681254,674797.94988475018,41352.50468749999,2719949.2984653125,170671.65381418751,133614.21453143752,879279.43283031241,7184821.9560174374,177644.3135218125,19534.0435836875,122153.9498056875,568713.37304612505,1776340.9217403121,93061.948749999996,655913.16883843741,78147.430613499993,76821.594550312497,206059.15473831244,139608.98691000001,98389.096888875007,247011.87671506251,41521.819146624999,382583.39916662493,511343.01876762498,129648.4319829375,243857.42713618753,52291.569429750001,234333.92920399996,2426011.02935975,1085997.67862125]
["Smith County",21861000,17033000,4828000,"N/A",null,null,null,"CTE",0,6240.1417968749993,54851.327351624997,21396.024254062497,0,39304.505093437496,29686.012665750004,0,12573.41637825,11368.398223874998,64146.396663562504,2822.9563214999998,54672.370215750001,21057.492629250002,29758.252388812492,10975.7231968125,4321.9223394374994,23303.046325124997,25701.206797874995,11138.016696187498,21751.872054937499,5436.3670698749993,26825.208500999994,0,24784.179137812502,28546.400436749998,29334.0893540625,16770.935031375,51148.125883312496,162460.59157256252,0,7612.7037669374995,15732.377582250001,726.70867499999986,40795.536148499996,17142.0647068125,8453.9372623124982,17168.583568500002,0,13176.807893812498,5245.6575884999993,2706.4410646874999,28714.323875999999,46.897761749999994,31580.720225250003,20725.788467999999,21896.035567875002,29052.281140312498,32715.174107437499,23416.986585562499,16380.499217250001,64936.949577937499,117002.05666274999,4849.8101373749996,21915.160510687499,24008.646179437499,35687.603908687495,16833.531547874998,19674.560100562496,23149.119855749999,16297.813748999997,3241.31051475,6935.9858019374988,5631.1375483124993,16932.670828499999,4105.4111988750001,8166.2356689374983,32094.337588687496,25759.258729312496,14618.615216625001,25489.508195812501,234559.99830506247,4220.3198073749991,2547.4993398749994,23934.090411000001,53931.188040187495,0,17822.823718874999,6168.3117470624993,0,22296.738150749996,17022.505653562497,25960.772831437498,48795.159542062502,0,23440.767484312495,24548.499862687499,17831.763662999998,62220.906328874997,8319.6092739374999,54039.388087125,33076.710974999995,13817.376184499999,12845.882879812501,16179.536433374999,35910.386082374993,109526.71620187498,2882.9574926249998,21293.071156874998,0,0,18687.131683499996,21255.027279937502,5483.3269758749984,15944.408601187499,0,7527.8984615624995,3535.1409226875003,14573.368167749999,44971.820146312501,17330.092184999998,0,39358.5952291875,58044.846743624999,0,247382.8499821875,14873.010010687498,8391.9755049374999,45913.790468437503,312034.25161912502,20729.325129187499,2700.9394282499998,9845.837889562501,54354.682625249996,156034.18051593748,0,48042.939255937497,5768.4537723749991,4821.8435540624996,14433.650213062498,12584.159752499998,6938.3200766249993,18478.145533312498,5361.8730217499988,34944.189128624996,42340.889831624998,14495.6909225625,23842.8173904375,4351.4958453749996,18987.730403249996,95632.086385499992,116127.23330249998]
["South Carroll Special School District",2463000,2060000,403000,"N/A",null,null,null,"Special Ed.",1359.5990624999999,3814.8571874999998,22473.209062499995,11965.694062499999,4404.5484374999996,25101.048437499998,15607.622187500001,704.18781249999995,7926.5309374999988,6922.0981250000004,22436.473437500001,1335.7987500000002,24232.361874999995,9400.924687499999,16242.164687500001,4280.9425000000001,0,14103.382812499996,16769.034375000003,5461.103437499999,10490.853125000001,2380.6937499999995,17497.701562499999,3378.9321875000001,13140.687499999998,10968.35,24880.949375,3170.6090625000002,22516.669062500001,197364.80424962501,1691.6109374999996,4795.5228124999994,8310.0190624999996,8635.0084375000006,22903.254375,8488.8112499999988,7751.1340624999975,6717.1537500000004,1200.0525,7573.3687499999987,3466.7134374999996,6143.1803125000006,14272.999374999998,7906.4406250000011,15552.071562499998,8762.9703124999996,8203.34,10171.348985000001,21300.650312500002,6754.3034374999997,5212.9143750000012,25894.673749999998,114037.03593749998,3756.1265624999992,9225.0474999999988,8026.8665625000012,19146.4653125,8172.8650000000007,9511.015625,7884.8431249999985,11903.551562500001,2003.5490625,3846.5578124999997,2509.1193750000002,7437.8543749999999,4115.2181249999994,4908.4451093750004,14329.990937499997,17187.651562500003,6952.9209375000009,19717.076562499999,136854.84437500002,2977.2418750000002,5727.9584374999995,11511.053437499999,14368.813437500001,7933.5037499999999,4974.944375,4318.6387500000001,1922.475625,9613.8521874999988,9872.1774999999998,7891.4184375000004,33872.366249999999,4074.5901468750008,8882.2037500000024,10983.007812499998,11799.042187499999,33971.774375000001,3630.3840625000003,14553.783437500004,9595.2524999999987,5137.9193750000004,6472.7243749999998,8044.1909374999996,14836.4059375,83426.471874999988,2388.8940093749993,7682.482500000001,24020.5275,1956.7268750000001,12674.535937500001,8238.7671875000015,2968.3643749999997,7278.4568749999999,5706.2946875000016,3719.0431250000001,1490.4096875,6236.6921874999998,32745.52,9101.0771875000009,427.29593750000004,21170.883124999989,31129.732187500002,1517.5225000000003,83395.152187500003,6462.4556249999996,6824.1971875000008,31981.905937500003,274279.38906250003,6884.3190624999997,825.92218749999984,4358.6371875000004,24909.205000000002,79330.300624999989,4605.17,27158.756874999995,2385.5465624999997,2839.1271875000002,8797.536250000001,7817.1025,3537.4849999999997,9876.8978124999976,2013.3706250000002,15115.865,24055.060312500002,6954.146562500001,10289.353750000002,2496.1012500000002,10624.97625,85872.107187499991,40812.30218749999]
["Stewart County",14943000,11967000,2976000,"N/A",null,null,"Classroom-Related Travel"]
["Sullivan County",67270000,39686000,27584000,"N/A",null,null,null,"Reg. K-12 + Opt. 7-9",7698.1741562500001,27599.716875000002,82746.074339250001,63144.430694374998,22945.923749999998,124413.46975937499,119688.26169474999,5360.5050000000001,28930.03598475,22244.893236,142471.008661625,7068.4010719999997,135350.1502835,54732.108167749997,72956.766098624998,25209.580371375003,76.976874999999993,69737.575681000002,84503.086609249993,38918.952428874996,56113.330611374993,14480.830485249999,76265.821882999982,13663.055903749999,60353.192040625006,58448.05506775,120429.302874375,26414.041587249998,95543.103522125006,1162370.5329785,12111.269999999999,21561.604077374999,38767.0520855,19988.247317499998,112291.77774299998,53015.178541375004,35353.301864125002,33189.573073,5325.2154074999999,45905.881618624997,19056.696325500001,29517.019376875,69622.75588674999,51259.763406500009,82588.232117000007,53735.733744000012,50732.126560499994,44901.852380249999,86838.113970624981,37662.887739374986,26077.066785500003,138874.39179537498,616653.72278950003,13265.598498999998,47237.851799874989,46252.47584362499,89851.753675125001,37406.530280500003,52779.910132624995,38682.228158499995,45415.43555075,8450.0203189999993,17960.370701125001,13771.187670875002,38389.33973675,16974.694888500002,19496.099964625002,97100.678318874998,109062.66447512501,26413.480379250002,103577.647808375,819175.41642612498,10160.527427750001,23011.072750250001,53422.448367999998,88601.784017124999,52349.365841250001,28944.365029749999,22560.545950874999,11761.53,50221.671518499999,65511.308621624994,52219.974195875002,170107.69254712501,19353.095588750002,54037.368620125002,75362.749510875015,73874.665170249995,170921.79101974997,17508.043759374999,70558.674619500001,54374.103791249996,22164.100975999998,26006.813129125003,33779.911602,69910.915590250006,480078.51070874999,11738.976924749999,38306.72371749999,121258.96875,9739.200499999999,61017.236835499993,43333.478661375011,16679.753295750001,41215.384056374998,23335.411874999998,13429.852748125,8765.8815583750002,30180.931779499995,153276.35647612499,57892.000012500001,3613.2035249999999,86827.411419125012,152289.03149150003,9332.4718749999975,613840.69770812499,38517.338214875002,30154.180711375004,198436.60351812496,1621477.3285953749,40090.934569124998,4408.4611978749999,27567.817465874999,128347.76512325001,400886.27805812494,21002.307499999999,148027.09646937498,17636.385118999999,17337.169198125001,46503.622470124988,31507.08654,22204.543266749999,55745.871009625,9370.6829202499994,86341.778800249987,115400.36999425,29259.179202374999,55033.971882875005,11801.2102215,52884.699975999989,547504.4346415,245088.97027249998]
["Sumner County",208226000,148272000,59954000,"N/A",null,null,null,"CTE",0,3159.1695312499996,27769.343671750001,10832.072429374999,0,19898.521375624998,15029.008918500002,0,6365.4889934999992,5755.4296772499993,32475.118110375002,1429.1658569999997,27678.743818499999,10660.6854915,15065.581409874996,5556.6317938749999,2188.0408836249999,11797.532224749999,13011.638529249996,5638.7954201249995,11012.225952625,2752.2459852499996,13580.681997999996,0,12547.378911875001,14452.062376499998,14850.842229375001,8490.54856225,25894.539920874999,82248.219292375012,0,3854.050528625,7964.7625855000006,367.90764999999993,20653.379202999997,8678.4387738749992,4279.9381628749989,8691.8643630000006,0,6670.9653998749991,2655.6963229999997,1370.178183125,14537.076247999999,23.742726499999996,15988.2342995,10492.755063999999,11085.210989249999,14708.172406874999,16562.569347624998,11855.216266374999,8292.8843154999995,32875.347906625,59234.123924499996,2455.2923502499998,11094.893291124999,12154.753203625,18067.408495124997,8522.2390292500004,9960.5542363749992,11719.6045385,8251.0235019999982,1640.9642205,3511.4514586249993,2850.8515908750001,8572.4298429999999,2078.4287272500001,4134.2847246249994,16248.261135125,13041.028228874999,7400.9029417500005,12904.462795875001,118749.67332737499,2136.6030102499999,1289.7114452499995,12117.008178,27303.508732124999,0,9023.0836872499985,3122.8044433749997,0,11288.072948499999,8617.9101303749994,13143.047899624999,24703.313853375003,0,11867.255718874998,12428.062587124999,9027.6096739999994,31500.308467250001,4211.9325146249994,27358.286700750003,16745.603049999998,6995.2631309999997,6503.4294278750012,8191.1437582499993,18180.195460249997,55449.615721249989,1459.54238975,10779.950811249999,0,0,9460.653132999998,10760.690502625001,2776.0201732499995,8072.1066101249999,0,3811.116514375,1789.7204671250001,7377.9959145000003,22767.688394875,8773.6306299999997,0,19925.905354125,29386.112887749998,0,125241.44284812499,7529.6942911249989,4248.569052625,23244.575625624999,157972.22763675,10494.545554124999,1367.3928934999999,4984.6096583750004,27517.909499499998,78994.748030624993,0,24322.490550625,2920.3700802499998,2441.133829375,7307.2615113749989,6370.9279949999991,3512.6332217499998,9354.8506208749986,2714.5322064999996,17691.04311775,21435.738711749997,7338.6705923750005,12070.799781624999,2203.0129342499999,9612.8359434999984,48415.241728999994,58791.230894999993]
["Sweetwater City",10812000,8086000,2726000,"N/A",null,null,null,"Special Ed.",1770.0440624999999,4966.5121874999995,29257.574062499996,15577.979062499997,5734.2234374999998,32678.723437499997,20319.357187500002,916.77281249999987,10319.445937499999,9011.7881250000009,29209.748437500002,1739.0587500000001,31547.791874999992,12238.9396875,21145.459687499999,5573.3024999999998,0,18361.007812499996,21831.384375000001,7109.7384374999992,13657.903125000001,3099.3937499999993,22780.026562499999,4398.9871874999999,17107.687499999996,14279.550000000001,32392.179375,4127.7740625000006,29314.154062500002,256946.63194762499,2202.2859374999994,6243.2278124999993,10818.704062499999,11241.803437500001,29817.444374999999,11051.471249999997,10091.099062499996,8744.973750000001,1562.3325000000002,9859.6687499999989,4513.268437499999,7997.7253125000007,18581.829374999998,10293.290625000001,20247.036562499998,11408.395312499999,10679.82,13241.944905,27731.0353125,8793.3384374999987,6786.6243750000012,33711.933749999997,148463.31093749998,4890.0515624999989,12009.967499999999,10450.071562500001,24926.530312499999,10640.145,12382.265625,10265.173124999998,15497.0765625,2608.3940625,5007.7828124999996,3266.589375,9683.2443750000002,5357.5481249999993,6390.2398593750004,18656.025937499995,22376.376562500001,9051.9159375000017,25669.401562499999,178169.51437500003,3876.0318750000001,7457.1534375000001,14986.088437499997,18706.568437500002,10328.52375,6476.8143750000008,5622.3787499999999,2502.8456249999999,12516.147187499999,12852.457499999999,10273.733437500001,44097.986250000002,5304.6550968750007,11563.623750000002,14298.632812499998,15361.0171875,44227.404374999998,4726.3490625000004,18947.378437500003,12491.932499999999,6688.989375000001,8426.7543750000004,10472.625937499999,19315.320937500001,108611.82187499999,3110.0695593749992,10001.722500000002,31272.007500000003,2547.4368750000003,16500.810937500002,10725.942187500001,3864.4743749999998,9475.7268750000003,7428.9496875000023,4841.7731249999997,1940.3446875,8119.4671874999995,42630.96,11848.572187500002,556.29093750000004,27562.093124999989,40527.387187500004,1975.6425000000002,108571.04718750001,8413.385624999999,8884.3321875000001,41636.820937500001,357080.71406250005,8962.6040624999987,1075.2571874999999,5674.4521875,32428.965,103279.07062499999,5995.41,35357.626874999994,3105.7115624999997,3696.2221875,11453.396250000002,10176.9825,4605.4049999999997,12858.602812499996,2621.1806250000004,19679.145,31316.965312500004,9053.5115625000017,13395.573750000003,3249.6412500000001,13832.516250000001,111795.76218749997,53132.99718749999]
["Tipton County",75895000,62895000,13000000,"N/A",null,null,"College Readiness Exams"]
["Trenton Special School District",9649000,7851000,1798000,"N/A",null,null,null,"Grade 11",0,7835.7700937500003,25857.139801374997,23982.906437499998,0,29244.139187500001,29082.673776749998,0,7718.4327216249994,5636.9231248749993,38043.969418124994,1862.8964999999998,36254.561379624996,16058.586993499999,18689.611687499997,6684.5668918749989,80.155000000000001,15883.031158874999,21288.342875000002,10041.9480625,13782.416499999999,4035.4879913750001,18889.291937500002,0,16399.88203275,19493.214126999996,28945.7975625,10272.040062499998,21983.4286465,250263.40109096249,0,5612.2055625000003,9723.3892247499989,12032.201545375001,29251.418558124995,13848.839062499999,8878.9933124999989,9481.1683587500011,0,9099.8185693749983,3969.4406249999997,3475.9569375000005,17779.412174374997,0,20754.463896500001,14132.741,12430.274732500002,12238.720313499998,24098.763889000002,10749.984995999999,8477.3106749999988,38055.472249999999,137350.28439649998,3473.1279374999995,12405.754374999997,13091.374312499996,23835.857374999996,10516.077500124999,15706.725875,14993.405312499999,12566.300124999996,2140.391224,5400.8585164999995,2185.3426195000002,8726.574218624999,3801.2330000000002,4944.7402610000008,23233.398249999998,25091.461874999994,5885.4013852500002,25338.763624999996,203890.9302995,2336.2824999999998,0,13991.45343175,25726.630015874998,0,12356.890118875001,5501.6672203750004,0,12874.484312500001,11923.631008499999,13257.567217999998,38899.696771999996,0,12893.462187499999,20042.404124999997,19477.945070999998,39236.697625000001,5273.4917500000001,26283.354937499997,15058.967505375,6362.6567499999992,6619.7421249999989,10482.172878124999,23673.063866625002,106285.883625,3240.5686958750002,10200.25725225,0,0,14821.854634624999,10324.2586875,4148.6919587499997,10295.059753374999,0,3230.0511811249994,2019.8470624999998,9483.7295467500007,36594.842458125,16520.425251249999,994.80606249999994,23085.803072625,38058.583324874999,0,187622.49386187497,9050.2067499999994,7369.0734999999995,49679.381199374999,335894.88145322492,11443.644008500001,876.99,8001.8575011249995,35607.548451499999,94232.009582125,0,39475.158750000002,4989.3133956249994,4559.1468537499995,11679.279316124997,9214.8191874999993,5273.1884576249995,9871.9173827499999,2693.2061139999996,20964.993597249999,34145.029476999996,8334.3747427499984,14262.045042125003,3170.5416337499996,13685.52325,152301.25800949999,77369.800581874981]
["Trousdale County",9499000,7540000,1959000,"N/A",null,null,null,"CTE",0,281.51015624999997,2471.6506724999999,888.44789700000001,0,1694.2812502499999,1303.0485322500001,0,567.22179149999999,512.86007024999992,2564.9030981249998,127.35141299999998,2372.2631819999997,896.3142952500001,1297.4024744999997,495.14540737499993,0,981.34064887499983,1159.4529382499998,502.46691862499995,981.28746112500005,245.24964224999997,1050.8421397499997,0,1118.0832693750001,1230.7196058749998,1152.3141956250001,756.58353524999995,2054.3588482499999,7033.165731000001,0,343.430245125,709.73131950000004,32.218503749999996,1840.4001269999997,773.32622737499992,381.3806283749999,774.52256699999998,0,594.44246137499999,224.07923699999998,122.095085625,1295.383032,0,1075.4301645,934.99797599999988,987.79107825000006,1237.1243399999998,1869.8399718749999,588.74227874999997,738.96988950000002,2570.2019966249995,4642.3727493750002,218.78842724999996,956.10987449999993,1062.38314575,1570.495399875,759.40743824999993,887.5741398749999,1044.3211965,735.23971799999993,118.67352074999999,294.84647999999993,254.03628037499999,733.14603337499989,294.6606165,368.40160912499994,1447.8648536249998,1162.0718223749998,659.48640075000003,1149.9026253750001,9986.783820749999,190.39036724999997,0,1079.7334020000001,2406.8169866249996,0,804.03716024999994,278.26970287500001,0,1005.8678864999998,767.12438474999999,1162.129334625,1992.226303125,0,1012.6873833749999,1107.451121625,804.44046600000001,2606.1781725000001,405.25117312499998,2437.8671317500002,1479.8176604999999,623.34027900000001,579.51351337500012,706.065670125,1620.0174172499997,4112.6836353749995,130.05823275,960.58967624999991,0,0,590.33670974999984,958.87341112500008,247.36813424999994,719.29662862500004,0,339.60444187499996,159.48004162500001,657.44518049999999,1963.5314535,781.80866999999989,0,1775.5757246249998,2618.5645147499999,0,10331.359881749999,670.96285762499986,378.58536112499996,2071.2988181249998,12961.395490499999,935.15752462499995,147.124994625,444.17313787500007,2358.6935793749999,6174.4787392499993,0,2167.3506431249998,260.23099724999997,217.526776875,651.14211487499995,567.70645499999989,313.00692074999995,742.66703887499989,228.31395974999995,1374.0985282500001,1910.1153307499999,653.94094387500002,1075.615822125,206.14376475,856.58934149999982,4264.2833006249994,5173.7213722499991]
["Tullahoma City",23387000,16563000,6824000,"N/A",null,null,"CTE Transportation",null,0,0,88936.117429801408,0,0,0,30618.415336882757,0,6324.7785918348918,0,0,0,0,0,0,0,50413.350591225499,3502.9542970162479,0,0,0,36975.628690727062,0,0,1621.7381004704851,0,0,973.04286028229103,4365.7189664665457,0,0,16606.598148817768,0,0,0,0,0,0,0,81.086905023524253,0,0,0,0,0,13622.600043952076,7849.2124062771481,0,0,123446.70420781332,0,8562.7771704841616,0,12195.470515538049,0,0,0,0,0,0,0,0,0,0,0,0,34737.630112077793,0,0,0,0,25253.705700526396,0,0,2983.9981048656928,0,0,0,6324.7785918348918,0,0,0,105412.97653058154,0,0,3438.0847729974284,34465.178111198744,0,0,0,0,0,0,0,0,0,0,0,105023.75938646862,0,0,0,0,14563.208142224956,16476.85910078013,0,12260.340039556868,0,0,0,0,0,0,39070.914316534923,0,0,1920.1379109570544,0,0,2465.0419127151372,0,0,0,0,0,0,0,0,2529.9114367339566,0,0,0,0,0,0,0,94774.374591495158,0,0,0,0,0]
["Unicoi County",17225000,13155000,4070000,"N/A",null,null,"Technology",null,21938.108020222247,81238.142725246435,258530.53706172289,188811.16403560626,65390.850302157727,370833.14499855565,353382.84095879941,15276.263610828395,87652.84370562894,68102.469633415094,432584.01940524817,21312.813327935644,408366.48296010593,164697.65175978933,220238.25301019187,76388.510633423983,219.36721156640763,208390.17247616054,251462.08749376185,115524.44503065599,168921.4821405946,43519.226920811241,228453.31159452989,38936.712812537284,182260.30218340521,178389.59423293296,355348.86021817342,82221.649663036282,293465.19824643253,3379801.0166095905,34514.46331678034,64599.43455911964,116994.79397747586,57263.162987103089,336906.64655184851,158182.79784478195,104251.23272578395,101695.15585276629,15175.696011740491,136280.23795320207,56480.438875669592,85238.185286188964,210304.60371604882,146098.51125095261,248440.78312597994,161720.79345144038,153645.95106232906,139995.45047999616,264639.62227510312,113425.17385228217,81099.60584878175,422661.93970416341,1805796.4190846621,39813.098820511586,143695.95692231171,141755.08601924413,270841.5188786654,113573.76246805457,158561.43040395484,119825.47831060023,136175.4628631041,25611.449839019253,54056.37622984028,41577.58495258374,116415.62270059786,51079.916057226343,58942.503546417989,290010.83996610384,321475.54636276956,81328.443608258487,305732.70661627874,2431637.6579349544,30703.558473509907,66631.822033141667,162157.05021824999,274836.85416118579,149184.21164622184,89868.265457909903,66847.854883753156,33517.781020009585,152357.25872429161,193744.50018849762,159569.82351110358,504983.19850667438,55152.078003715171,163705.07716183353,224936.61810917855,217913.47037554139,512864.86768917885,53615.35516049694,223462.77178682413,168656.42508281526,68886.727920718127,79435.169966611953,102967.77462267733,214106.79203131818,1413490.3292019139,34647.785896092304,117986.49771807659,345561.46702637209,27754.585472210496,181626.95893033667,132295.88704346531,49805.127995073402,124059.83780103797,66500.806037818315,41390.595762939054,26445.285632659063,92046.110076885234,455433.74906582385,172158.56058109083,10296.837616507097,263743.52896146214,458035.64078355988,26595.49809265021,1851790.6580420609,115927.16790093589,89409.209790170717,584520.76363316516,4750116.1572354371,122837.57338767841,13914.141469030012,82640.909835566767,388279.61767916777,1207075.7295898956,59851.970253861953,441746.73215361609,52649.433756224855,51404.5970921181,138504.32003580901,95001.323086212666,66152.304213390118,166518.14910225719,28925.567647551976,260530.89785259709,346405.62139497179,89387.139289622035,166711.72860565831,35523.802177082762,158575.53664023426,1599883.5212213399,746555.96520514844]
["Union City",11585000,8524000,3061000,"N/A",null,null,"Total Other Allocations",null,375723.78181709722,1194027.7671939963,4654838.3731895238,2013002.5792169811,1134707.9487396576,4699917.5191381807,6558355.6619710578,239715.48986082841,1573466.4070700891,1335000.5347017904,6637589.0490772482,341726.24474493571,7172017.6951899827,2685675.8268471644,4821802.1501450678,1277570.9144722987,65905.200815791904,4018625.4495416763,3771233.2322480115,1875399.6708264058,3156471.3182563437,787507.66229191329,4337881.7203527791,610358.42514566227,4021255.2442403752,3073188.5238106842,3906184.7649806733,1396837.941749319,5161633.1437900243,66305076.516022414,649540.51612928021,1217193.2129871873,2079846.3273877255,1726065.8226062274,5403553.0633442216,2573465.7816924066,2087786.6311530338,1639990.2726782658,264059.94285299047,2508944.8273362257,1063508.8660061697,1656940.745134939,3459717.2617271733,1781127.9517839528,2507600.90352723,2260652.7919293926,2904696.876387855,2492471.4018176217,4424239.2900023526,1905849.2207599701,1087921.8589055319,7967291.6835333332,30648641.801189538,865544.50766254961,2696549.3490559361,2711966.9427653695,5014408.8021031646,2156686.9595874297,2774432.1285972046,2341911.9743041005,2314463.626060104,502152.28969951934,892872.7329679653,968546.26825045876,1866858.5517360978,905128.51552072645,1240916.776488496,5204802.2154268529,5281856.1889485205,1528041.8565040082,5333912.4221215285,38164541.861279845,696581.69221000979,735504.84500364168,2837553.4319678652,4770284.0136929359,2410290.0294918474,1476355.22099966,1085152.7615274631,599720.17414500949,2350770.4785527913,2621661.9848562479,2870978.8644854357,9351613.8512448017,962004.55956058996,2757092.5463815816,3467144.2859806274,2874536.7662680419,7907853.4717649277,915933.37871824694,3740665.7168431995,2979082.9385330649,1199170.9200942183,1437669.1779563623,1952826.6920143024,3694316.3182838187,22223059.834548544,580542.68657796748,2341832.0342436698,5304697.1476513725,459066.85228471045,2889211.7446313361,2253058.6904592155,817709.3342999235,1847802.1160865678,1276113.9632253181,736661.84229362069,406396.18204165902,1580295.6605493852,7816768.3580815736,3340828.3225160916,148001.58109150705,4510928.8332875865,7752944.494943344,448709.28309265018,25912325.195586938,2366164.9927636436,1680108.4577559209,9215945.9012287874,105144821.41890951,2032274.8074009283,215131.43774877998,1323146.1181594417,6760549.6173899174,17580412.968054391,1051863.8146288618,7053811.2896448672,1044064.0481183495,864703.71323385206,2233491.2976914337,1738507.6881412128,1217299.4577346405,3223024.6386775086,521016.00530492695,4953971.8612048468,5101655.8159949724,1504670.3409456168,2928402.1753206584,662821.22991633264,2816043.2175637344,15758937.179240715,9563444.7964567728]
["Union County",29224000,26315000,2909000,"N/A"]
["Van Buren County",6149000,4982000,1167000,"N/A",null,null,"Total Classroom ",null,696140.0834,1774016.3514,6285880.9479999999,3160410.7590999999,1784776.9487999999,7499572.4123999998,9128199.2767999992,469875.40169999999,2201944.0029000002,1880672.5826000001,9760615.6563000008,537620.99509999994,10045918.9737,3781489.5207000002,6430622.9642000003,1803819.3295,126885.8268,5468234.3926999997,5458148.1202999996,2690233.2157000001,4340103.8717,1135500.6333000001,5926916.0416999999,1124757.8861,5224896.7167999996,4179042.9251999999,6648378.3099999996,1803622.7762,7331591.9168999996,92718251.206400007,1045758.6121,1703148.1173,2969248.7047999999,2004808.2383999999,7828804.4632000001,3690456.9723999999,2906049.8084,2312153.6140000001,460504.16230000003,3521302.5888999999,1532407.3223000001,2397846.9251999999,4919530.3443999998,3287911.4153,4322489.8218,3372525.4884000001,3941695.9202999999,3433074.3909,6137859.5741999997,2707312.7722,1659119.1797,11043886.9859,43890265.855400003,1207075.3176,3696063.622,3710062.0262000002,6720892.9110000003,3026839.702,3807535.4583999999,3042105.1496000001,3257615.8399,729357.17310000001,1289983.8555999999,1341532.8647,2726275.3706,1308840.3433999999,1679919.5344,7271684.2120000003,7587633.0164000001,2084022.7337,7544877.5163000003,55955502.360100001,955782.65749999997,1478775.7999,3978434.0326999999,6703779.2295000004,3909428.2916999999,1965094.4068,1562050.4798000001,977199.30830000003,3436401.9076,4169924.5576999998,4078783.2916999999,13346499.1831,1564531.0821,3885069.4577000001,5029010.4825999998,4451435.5829999996,11685855.683499999,1315256.855,5012854.9424000001,4084346.5060999999,1709195.8753,2064743.101,2688817.5326999999,5096839.3218999999,33372400.536699999,836985.86,3111613.3944999999,9540556.5872000009,798718.65659999999,4172028.5726000001,3160036.6148000001,1197633.6747999999,2697599.6132,1965408.9003000001,1060108.5851,626517.27110000001,2182737.6910000001,11143352.525599999,4507774.1272999998,270103.58059999999,6461810.0429999996,10945076.7256,759495.24230000004,37849330.808200002,3169239.4172999999,2382917.6875999998,13464096.7939,142255057.4578,2869177.0038000001,355467.91330000001,1954647.2660000001,9311235.8861999996,26477530.831599999,1652278.3136,10283756.5919,1457614.6099,1276008.233,3188375.2631000001,2370810.122,1732509.0244,4486444.3038999997,746647.3504,6765356.2763,7375668.1972000003,2104934.1949,4083883.0595999998,942052.16980000003,3933462.111,27708553.218600001,14479075.914799999]
["Warren County",46307000,35523000,10784000,"N/A",null,null,"State Share – Fiscal Capacity",null,0.91250985472586621,0.70861827729591798,0.78438054233350263,0.79928823253438497,0.7798497438295704,0.79928823253438497,0.86531473768331124,0.91250985472586621,0.83244343723930148,0.91311728848490503,0.70861827729591798,0.86811013785853008,0.78513907639192992,0.71664722680089743,0.85322030362365264,0.87120794614624064,0.88633570444630216,0.85934073233660202,0.83248880422069504,0.89847067546377979,0.85618810482612528,0.88230163905236603,0.78513907639192992,0.78438054233350263,0.86155487743968384,0.78972003643566402,0.79928823253438497,0.91250985472586621,0.75147595125072986,0.57417140553926904,0.85116234177422889,0.83871738417711528,0.83015078457348013,1,0.78836778102781735,0.82418002184211403,0.82418002184211403,0.85934073233660202,0.7798497438295704,0.6965259797911767,0.83827087048091342,0.84701131014111719,0.76998147701298336,0.51855123471247655,0.79928823253438497,0.86811013785853008,0.79854437984504778,0.90693356745684373,0.7960510203700415,0.7960510203700415,0.86607475758389718,0.79247051586512485,0.6622967467896852,0.9315072296140442,0.87439663887172303,0.75831241803200089,0.84273789297639823,0.84954875593526236,0.86557038140924425,0.81822570040583775,0.88473432494145632,0.88633570444630216,0.89275606056363976,0.86811013785853008,0.77157895895977013,0.88633570444630216,0.90622184306923603,0.81541924514617947,0.68788800484976864,0.84673758377483399,0.71664722680089743,0.64887734267043973,0.89404304558213876,0.79928823253438497,0.88336203388222201,0.85824526921897737,0.71666684045660045,0.6896591483512724,0.83799256640465847,0.86557038140924425,0.83827087048091342,0.6896591483512724,0.88164145925628967,0.69675221375389551,0.78972003643566402,0.78609605980345298,0.82410503655416179,0.70861827729591798,0.74216233521591279,0.88633570444630216,0.7798497438295704,0.86696078606634763,0.87454723497182552,0.86811013785853008,0.79928823253438497,0.81330614016021119,0.81749752683382426,0.72584144790526539,0.91646359742951744,0.76043796037599642,0.86155487743968384,0.78438054233350263,0.81197494299090844,0.89702292034806463,0.85078776689687308,0.81822570040583775,0.82642379684633083,0.79875673033534222,0.8583178298175983,0.7450701413131926,0.85116234177422889,0.78609605980345298,0.75144292546843205,0.81506509475757882,0.84273789297639823,0.76043796037599642,0.89702292034806463,0.86013476650989629,0.49115429429151869,0.79928823253438497,0.83508726108195308,0.88633570444630216,0.85084589991070636,0.71664722680089743,0.77812680789953947,0.81330614016021119,0.87613035647718995,0.86811013785853008,0.84957138072122629,0.78972003643566402,0.83182189180165855,0.81197494299090844,0.93645788203326641,0.84684493314691445,0.84378340183115941,0.68788800484976864,0.86843201353711053,0.82784831441857043,0.88633570444630216,0.85869753867593568,0.51855123471247655,0.71666684045660045]
["Washington County",59733000,34654000,25079000,"N/A"]
["Wayne County",17132000,14306000,2826000,"N/A",null,null,"TOTAL STATE CLASSROOM ALLOCATION",null,635234.68637218641,1257100.4108238579,4930522.7070360715,2526079.1297236928,1391857.8463146023,5994319.9782708297,7898765.3627251824,428765.93454452499,1832993.8343825426,1717274.6491516156,6916550.6517148726,466714.23617190105,7887443.544518983,2709993.9781863098,5486738.0780039569,1571501.7332725839,112463.43868102948,4699076.5476110121,4543847.2019279813,2417095.6544650756,3715945.3086593519,1001854.0699055897,4653453.386832851,882238.20069300197,4501535.2504776297,3300273.931155148,5313970.5486198412,1645823.5574905255,5509515.0099345893,53236168.614321716,890110.34920560347,1428459.9338080348,2464924.1418835097,2004808.2383999999,6171977.2027536565,3041600.9081200138,2395108.1945613832,1986927.779929481,359124.05300210591,2452678.7358747795,1284572.4199957468,2031003.4656315013,3787947.2407913026,1704950.5240290612,3454915.2498143907,2927723.5666663307,3147619.1242137183,3113570.4046836677,4886049.3769299379,2155159.0947706555,1436921.2413614718,8751954.8168723118,29068380.291765824,1124399.3850330685,3231825.6081328467,2813386.1061364268,5663951.1307361517,2571447.9032495604,3295689.9189565093,2489128.6167396661,2882124.5510325218,646455.30381255201,1151640.9051161511,1164598.2801164659,2103536.7122852094,1160071.927775179,1522379.776671981,5929471.2510904316,5219441.7371836277,1764620.3740649624,5407015.5486088376,36308257.679211207,854510.83802589017,1181968.0954166923,3514397.5787921222,5753486.8096068166,2801757.6218042839,1355245.3350235368,1308986.6904212302,845834.77799808071,2880635.6184061235,2875826.6191524379,3596024.4532845607,9299202.8516894821,1235541.5431607408,3054037.7927607079,4144432.8675943357,3154368.6143192099,8672801.9430625066,1165759.111104253,3909273.6426854357,3540968.2574957963,1494772.5267688641,1792424.418051559,2149140.2133192485,4145290.7159112771,27281854.903260037,607519.02849863376,2851680.405333342,7255001.3920221459,688139.95429580193,3272458.0344068571,2565870.5501514133,1074304.8564762804,2295084.7508962965,1608148.074031835,876098.96196773369,500434.88696245721,1873482.6780001957,8302579.2409515129,3836847.5823819488,212327.36044846437,4855681.4425332146,8920949.9984801356,640055.42022150103,28782067.921383973,2842880.3973886445,2049630.3488361279,6612948.9590806542,113702793.44452234,2396013.1656626663,315063.90334281255,1663103.6120477719,6672871.3759342264,20602876.547054548,1343808.097704439,9009911.3287859987,1265370.0199448967,1084060.0763214622,2517923.8289459017,1972091.7607845608,1406753.9163184245,4201366.1306904061,632294.52553380874,5708495.3334161993,5073633.680605798,1827992.2412401238,3380835.7071724138,834974.47354485048,3377654.2331907502,14368304.483601397,10376673.588590978]
["Weakley County",29560000,22385000,7175000,"N/A"]
["West Carroll Special School District",6216000,5207000,1009000,"N/A"]
["White County",27968000,22297000,5671000,"N/A"]
["Williamson County",270296000,131872000,138424000,"N/A",null,"                                Non-Classroom                                  Non-Classroom                                Non-Classroom                                      Non-Classroom","Non-Classroom Category"]
["Wilson County",125848000,81751000,44097000,"N/A"]
[null,null,null,null,null,null,null,"Superintendent",null,0.18368083416144715,0.11102116545428217,0.53962359033057528,3.1038388524452863E-2,0.21508073862960245,6.0960713266082878E-2,1,0.12790331966278165,1,1,0.59117528269566655,5.9750671579297004E-2,0.64125909158602679,0.19179659763169593,1,1.0000000000000002,1.2189503048627144E-3,0.67204138163901828,0.99999999999999989,0.99999999999999967,0.99999999999999989,1,0.35874090841397327,8.1271516325963356E-2,0.86784467624160666,0.47948263907730654,5.841527454961936E-2,0.68841584617577123,0.99999999999999989,1.0000000000000002,0.16700033059871372,1,0.99999999999999989,0,1,0.60275261367922395,0.39724738632077611,0.327958618360982,4.9915238788625346E-2,0.99999999999999989,0.27045135779968538,1.0000000000000002,1,8.3676984375422606E-2,4.0840813578848063E-2,0.45338575758999944,0.99999999999999989,0.99999999999999989,0.69998483060542704,0.3000151693945729,1.0000000000000002,1,1,0.99999999999999989,0.99999999999999989,1,0.91058443779640574,1.0000000000000002,0.82550021539796981,0.64309487375669472,0.99999999999999989,0.14231427006035438,1.0000000000000002,0.11656314843737151,1,0.28383402791017914,1,1,0.48133644408937354,1.0000000000000002,0.35603721296072693,1,1.0000000000000002,1.0953506859196292E-2,1.0000000000000002,1.0000000000000002,0.16654853215429219,0.31686960653228352,0.99999999999999989,0.17449978460203006,0.7295486422003149,0.68313039346771631,1.0000000000000002,1.0000000000000002,0.14823994653684144,0.94082342352597592,1.0000000000000002,0.29780355185005131,0.99999999999999989,0.29792261592579028,0.73500402258177222,1,0.99999999999999989,0.22269724224063261,1.6926720464655674E-2,0.78152927194364219,1,0.99999999999999989,0.99999999999999989,0.15726267223356841,0.13215532375839334,0.37910489334346131,0.66665201736322277,0.300515525509429,1.0000000000000002,0.35690512624330528,1,1,1,0.99999999999999989,0.83299966940128634,5.9176576474024113E-2,1.0000000000000002,1.0000000000000002,8.9415562203594312E-2,0.8427373277664314,0.69948447449057127,1,1,0.78086458275714477,1,7.7316235477801476E-2,0.99999999999999989,0.45216618940757708,0.99999999999999989,0.21847072805635775,0.99999999999999978,0.14760318015269971,1,0.37227741438585205,1,0.3333479826367774,1.0000000000000002,1.0000000000000002,1,0.51866355591062641,1,1.0000000000000002,0.19739390032101187,0.99999999999999989,0.91632301562457752,0.83345146784570756]
[null,null,null,null,null,null,null,"Salary Unit Cost",null,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900,112900]
[null,null,null,null,null,null,null,"Superintendent Salary",null,20737.566176827382,12534.289579788458,60923.503348321952,3504.2340644107285,24282.615391282117,6882.4645277407571,112900,14440.284789928048,112900,112900,66743.689416340756,6745.8508213026316,72398.151440062429,21653.835872618471,112900,112900.00000000003,137.61948941900044,75873.471987045166,112899.99999999999,112899.99999999996,112899.99999999999,112900,40501.848559937585,9175.554193201262,97979.663947677385,54133.589951827911,6595.0844966520253,77722.149033244568,112899.99999999999,112900.00000000003,18854.337324594781,112900,112899.99999999999,0,112900,68050.770084384378,44849.229915615622,37026.52801295487,5635.4304592358012,112899.99999999999,30533.958295584478,112900.00000000003,112900,9447.1315359852124,4610.9278530519459,51187.252031910939,112899.99999999999,112899.99999999999,79028.287375352709,33871.712624647284,112900.00000000003,112900,112900,112899.99999999999,112899.99999999999,112900,102804.98302721421,112900.00000000003,93198.974318430788,72605.411247130833,112899.99999999999,16067.281089814009,112900.00000000003,13159.979458579242,112900,32044.861751059227,112900,112900,54342.884537690275,112900.00000000003,40196.601343266069,112900,112900.00000000003,1236.6509244032613,112900.00000000003,112900.00000000003,18803.329280219587,35774.578577494809,112899.99999999999,19701.025681569194,82366.041704415547,77125.421422505169,112900.00000000003,112900.00000000003,16736.2899640094,106218.96451608268,112900.00000000003,33622.021003870796,112899.99999999999,33635.46333802172,82981.954149482088,112900,112899.99999999999,25142.518648967423,1911.0267404596257,88234.654802437202,112900,112899.99999999999,112899.99999999999,17754.955695169872,14920.336052322607,42800.942458476784,75265.012760307844,33928.202830014532,112900.00000000003,40294.588752869167,112900,112900,112900,112899.99999999999,94045.662675405227,6681.0354839173224,112900.00000000003,112900.00000000003,10095.016972785797,95145.044304830109,78971.797169985497,112900,112900,88159.611393281637,112900,8729.0029854437871,112899.99999999999,51049.562784115449,112899.99999999999,24665.34519756279,112899.99999999997,16664.399039239797,112900,42030.120084162692,112900,37634.987239692171,112900.00000000003,112900.00000000003,112900,58557.115462309725,112900,112900.00000000003,22285.77134624224,112899.99999999999,103452.8684640148,94096.670719780377]
[]
[null,null,null,null,null,null,null,"Technology Coordinator",null,1.0829544628906249,1.3071854003906249,1.9775802828125002,1.713950751171875,1.247262109375,2.4022295968749998,2.3362448457031251,1.0577640625,1.3314412785156251,1.257515542578125,2.6357278828125001,1.0805900390625001,2.544154228125,1.6227704425781249,1.8327858523437499,1.2888475097656251,1.0008294921875001,1.787984762109375,1.9508523882812498,1.4368320312499998,1.6387419921874999,1.1645590445312499,1.8638494140624999,1.147231205859375,1.6891800085937501,1.6745437191406249,2.3436789449218751,1.31090433046875,2.1096785499999999,13.780025412929687,1.1305093749999999,1.2442695328125,1.4423918546874999,1.21652892421875,2.2739434906249998,1.598135856640625,1.3942046875,1.38453940625,1.0573837867187501,1.51531581171875,1.2135692132812501,1.3223107421875,1.7952237917968747,1.5524416015625002,1.9394279445312499,1.6115140625000002,1.5809806996093749,1.5293641270703124,2.0006805375000001,1.4288940671874999,1.3066615515625,2.5982095703124997,7.8282493593749995,1.1505450800781249,1.5433568343749999,1.5360178285156247,2.0241317394531251,1.429455924609375,1.5995675781249998,1.4530955078124999,1.5149196261718749,1.096844452734375,1.204403116796875,1.1572171230468751,1.440201837109375,1.1931482421874999,1.222879006640625,2.0966166015624998,2.2155939453125004,1.3075268546875001,2.1560656207031252,10.19473984140625,1.1160992187500001,1.2519545898437501,1.6131636781249998,2.0392392816406248,1.5641095457031251,1.3398184421874999,1.252771473828125,1.1267406250000001,1.5761077734375,1.7326051515624998,1.60338061015625,2.9094905523437502,1.208546288671875,1.6190172249999999,1.8505517578125001,1.823995162890625,2.9392934703125002,1.2027354859374999,1.8449787097656252,1.6377397332031249,1.2604810546875,1.300367828125,1.3893515535156249,1.8096009882812498,6.3448242187500004,1.1310135070312499,1.4461417792968749,2.3066699218749998,1.10494828125,1.6867851507812499,1.5002498046875001,1.1883278921875,1.46910687109375,1.2514591796875001,1.15651006171875,1.09999743203125,1.348053515625,2.7221294562500002,1.6509823414062501,1.0389353828125001,1.9972921441406251,2.7319679769531255,1.1005654296875,8.0021671550781228,1.4383548453124999,1.3380826171875,3.2102455667968748,18.961591497695313,1.4644851285156251,1.0526134765624999,1.3124896769531249,2.4681998605468749,5.5643096808593739,1.2263179687500001,2.6703748046874995,1.199083051953125,1.19437595703125,1.5237257226562497,1.3592280484375001,1.25014139140625,1.6296542804687499,1.1093761105468749,1.9851442374999999,2.3098619187500002,1.337999162109375,1.6303862617187499,1.1343259832031249,1.5996209179687499,7.0496319039062509,3.8229484992187497]
[null,null,null,null,null,null,null,"Salary Unit Cost",null,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150,47150]
[null,null,null,null,null,null,null,"Tech. Coordinator Salary",null,51061.302925292963,61633.791628417966,93242.910334609391,80812.777917753905,58808.408457031255,113265.12549265624,110153.94447490235,49873.575546874999,62777.456282011721,59291.857832558599,124274.56967460939,50949.820341796876,119956.87185609376,76513.626367558594,86415.852938007811,60769.160085449228,47189.110556640626,84303.48153345703,91982.690107460934,67746.630273437491,77266.684931640615,54908.958949648433,87880.499873046865,54091.951356269528,79644.837405195314,78954.736357480462,110504.46225306641,61809.13918160156,99471.343632499993,649728.19821963471,53303.517031249998,58667.308472109376,68008.775948515613,57359.338776914061,107216.43558296874,75352.10564060547,65736.751015625006,65281.033004687502,49855.645543789069,71447.140522539063,57219.788406210944,62346.951494140623,84644.801783222647,73197.621513671882,91444.027584648429,75982.888046875014,74543.239986582033,72109.518591365239,94332.087343125007,67372.355267890627,61609.092156171871,122505.58124023436,369101.95729453122,54248.200525683591,72769.274740781242,72423.240614511713,95437.811515214853,67398.846845332024,75419.61130859374,68513.453193359368,71428.460374003902,51716.215946425786,56787.606956972653,54562.787351660161,67905.516619707036,56256.939619140619,57658.745163105465,98855.472763671874,104465.2545214844,61649.89119851563,101658.49401615236,480681.98352230468,52624.078164062506,59029.658911132814,76060.667423593739,96150.132129355465,73747.765079902354,63172.439549140618,59068.174990996093,53125.820468750004,74313.481517578126,81692.332896171865,75599.395768867194,137182.47954300782,56982.957510878907,76336.662158749998,87253.515380859375,86001.371930292968,138587.6871252344,56708.97816195312,86990.746165449222,77219.428420527343,59431.681728515628,61312.343096093748,65507.92574826171,85322.686597460925,299158.4619140625,53327.286856523431,68185.584893847656,108759.48681640624,52098.311460937497,79531.919859335932,70736.778291015638,56029.660116640625,69268.388972070316,59006.300322265626,54529.449410039066,51864.878920273441,63560.723261718747,128348.40386218751,77843.817397304694,48985.803299609383,94172.324596230465,128812.29011333987,51891.660009765626,377302.18136193347,67818.430956484372,63090.595400390623,151363.07847447266,894039.03911633405,69050.473809511721,49630.725419921873,61883.888268339841,116375.62342478515,262357.20145251945,57820.892226562508,125908.1720410156,56536.765899589846,56314.82637402344,71843.667823242169,64087.60248382813,58944.16660480469,76838.199324101559,52307.083612285154,93599.550798124998,108909.98946906251,63086.660493457028,76872.712240039051,53483.470108027344,75422.126282226556,332390.14426917973,180252.02173816404]
[]
[null,null,null,null,null,null,null,"Full Supt. and Tech. Salary",null,71798.869099999996,74168.081200000001,154166.4136,84317.012000000002,83091.0239,120147.59,223053.94450000001,64313.8603,175677.45629999999,172191.8578,191018.2591,57695.6711,192355.0233,98167.462299999999,199315.8529,173669.16010000001,47326.730100000001,160176.9535,204882.69010000001,180646.63029999999,190166.68489999999,167808.9589,128382.34849999999,63267.505599999997,177624.5013,133088.32639999999,117099.5468,139531.28820000001,212371.34359999999,762628.19819999998,72157.854300000006,171567.30850000001,180908.77590000001,57359.338799999998,220116.4356,143402.8757,110585.9809,102307.561,55491.076000000001,184347.14050000001,87753.746700000003,175246.9515,197544.80179999999,82644.752999999997,96054.955499999996,127170.14,187443.24,185009.51860000001,173360.37469999999,101244.06789999999,174509.09220000001,235405.58119999999,482001.95730000001,167148.20050000001,185669.27470000001,185323.24059999999,198242.79449999999,180298.8468,168618.58559999999,141118.86439999999,184328.46040000001,67783.497000000003,169687.60699999999,67722.766900000002,180805.5166,88301.801399999997,170558.7452,211755.47279999999,158808.139,174549.89120000001,141855.09529999999,593581.98349999997,165524.07819999999,60266.309800000003,188960.66740000001,209050.13209999999,92551.094400000002,98947.018100000001,171968.17499999999,72826.8462,156679.5232,158817.7543,188499.3958,250082.47949999999,73719.247499999998,182555.62669999999,200153.5154,119623.39290000001,251487.68710000001,90344.441500000001,169972.7003,190119.4284,172331.68169999999,86454.861699999994,67418.952399999995,173557.3414,412058.46189999999,166227.28690000001,181085.58489999999,126514.4425,67018.647599999997,122332.8624,146001.7911,89957.862899999993,182168.389,99300.8891,167429.44940000001,164764.87890000001,176460.72330000001,241248.4039,171889.48009999999,55666.838799999998,207072.32459999999,241712.29010000001,61986.677000000003,472447.22570000001,146790.22820000001,175990.59539999999,264263.0785,982198.65049999999,181950.47380000001,58359.7284,174783.88829999999,167425.1862,375257.20150000002,82486.237399999998,238808.17199999999,73201.164900000003,169214.82639999999,113873.7879,176987.60250000001,96579.1538,189738.19930000001,165207.08360000001,206499.5508,167467.10500000001,175986.6605,189772.71220000001,75769.241399999999,188322.1263,435843.01280000003,274348.6924]
[]
[null,null,null,null,null,null,null,"TCRS and FICA Rates",null,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998,0.18109999999999998]
[null,null,null,null,null,null,null,"TCRS and FICA Total",null,13002.775194009999,13431.839505319998,27919.537502959996,15269.810873199998,15047.784428289999,21758.728548999996,40395.069348949997,11647.240100329998,31815.187335929997,31183.945447579998,34593.406723009997,10448.68603621,34835.494719629998,17778.127422529997,36096.100960189993,31451.484894109999,8570.8708211100002,29008.046278849997,37104.255177109997,32715.104747329995,34439.186635389997,30390.202456789997,23250.043313349997,11457.745264159998,32167.797185429998,24102.295911039997,21206.727925479998,25269.116293020001,38460.450325959995,138111.96669402,13067.78741373,31070.839569349999,32762.579315489998,10387.776256679999,39863.086487159999,25970.26078927,20027.121140989999,18527.899297099997,10049.433863599999,33385.267144550002,15892.203527369998,31737.222916649996,35775.363605979997,14966.964768299998,17395.552441049997,23030.512353999999,33945.970763999998,33505.223818459999,31395.563858169993,18335.300696689996,31603.596597420001,42631.950755319995,87290.554467030001,30270.539110549998,33624.705648169998,33562.038872659992,35901.770083949996,32652.121155479996,30536.825852159996,25556.626342839994,33381.884178439999,12275.5913067,30730.425627699995,12264.593085589999,32743.879056259997,15991.456233539999,30888.188755719999,38348.916124079995,28760.153972899996,31610.985296319999,25689.957758829994,107497.69721184998,29976.410562019995,10914.22870478,34220.776866139997,37858.978923309995,16761.00319584,17919.30497791,31143.436492499994,13188.941846819998,28374.661651519997,28761.895303729998,34137.240579379999,45289.937037449992,13350.555722249999,33060.823995369996,36247.80163894,21663.79645419,45544.420133809996,16361.378355649998,30782.056024329995,34430.628483239998,31209.267555869996,15656.975453869998,12209.572279639999,31431.234527539997,74623.787450089992,30103.761657589999,32794.599425389992,22911.765536749997,12137.077080359999,22154.481380639998,26440.924368209999,16291.368971189997,32990.695247899996,17983.391016009999,30321.473286339999,29838.919568789999,31957.03698963,43690.085946289997,31129.184846109994,10081.264506679998,37500.797985059995,43774.095737110001,11225.7872047,85560.192574269997,26583.710327019999,31871.896826939996,47858.043516349993,177876.17560554997,32951.230805179999,10568.94681324,31653.362171129997,30320.701220819996,67959.079191650002,14938.257593139999,43248.159949199995,13256.730963389999,30644.805061039995,20622.542988689998,32052.454812749998,17490.484753179997,34361.587893229997,29919.002839959998,37397.068649879999,30328.2927155,31871.184216549998,34367.838179419996,13721.809617539999,34105.137072929996,78931.169618079992,49684.548193639996]
[]
[null,null,null,null,null,null,null,"Insurance Premium",null,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989,9854.2889999999989]
[null,null,null,null,null,null,null,"Insurance Total",null,12481.790274751964,13975.417361533242,24805.254437871201,17195.627284428985,14410.349041320425,24272.989178129857,32876.320884319,11683.909041705494,22974.696145022459,22246.210578556649,31798.836367932305,11237.246921129643,31389.983436881852,17881.268024102192,27915.090464106634,22554.964838160791,9874.4749443196215,24241.808568052209,29078.552230463643,24013.247080394522,26002.926187451361,21330.190382374803,21902.047366286362,12106.020861701034,25197.66022450152,21226.398247497018,23670.930643901527,19701.878824186158,30643.671128800946,145646.64184635345,12786.035619274642,22115.680570229353,24068.035187336623,11988.02759611066,32262.385326287535,21688.19104329971,17653.486465079262,16875.450446445728,10911.644606768046,24786.648934946144,14623.96758937658,22884.721201320117,27544.943064042229,16122.785384103625,19514.140640087997,20348.119583214859,25433.729717372964,24925.085094383576,26613.137029602258,17037.171272049116,22730.509554285276,35457.796988425187,86996.120551346103,21192.092726617982,25062.973276056382,24990.652591345402,28919.5413435921,23940.560793862991,23897.318881967665,20656.465819003115,24782.744808069616,12211.028171290149,21722.825385417163,12552.198917704223,24046.454121206702,14554.610137418587,21904.892143469631,30514.954913994723,26576.331470048601,22739.036501351631,24754.987320642525,110316.20167703133,20852.65325423672,12445.061365350781,25750.870088546722,29949.542221439107,17054.404859391489,16325.482814930825,22199.461154058277,12822.799054696778,22720.604654399143,23805.356208300262,25654.464909476024,38525.249745564935,13370.163672968665,25225.409544522387,28090.160830942383,20908.817734883185,38818.936312272293,14787.918625952299,25423.895459560896,25993.049637766482,22275.433591915425,15008.723369188278,13857.872526222864,25533.746420901287,72378.020505761713,20999.622961189463,24104.988028165619,24280.303858865525,12190.776446694555,20357.877537027656,21353.276789114392,14671.49331373325,24331.292679643557,15849.286687926569,21250.873379584398,20693.981594493791,23138.397930434759,36678.939357300354,24477.876605298585,10821.112601165643,29536.183005791376,36775.890983641431,11726.4165986015,87160.244951345783,21066.886492902882,23040.141815641993,41488.976576185203,194547.86778658573,24285.748692595109,11134.653932131909,22787.941586212728,28778.131042039604,64686.604680686032,14237.365362263226,36168.934063709174,13270.635323491875,21624.014855237514,18683.762857319474,23248.515006209123,15604.161920249087,25913.373249826116,20786.401803024852,29416.474023009636,27873.10747116799,23039.319425183625,25920.586404606198,13123.152599293182,25617.415816109351,78498.821938028515,45885.510975043639]
[]
[null,null,null,null,null,null,null,"System Secretarial Support",null,2,3,7.2565138100000004,5.5692848075000008,3,9.9742694199999988,9.5519670125000005,1,3.1212241825000002,3,11.468658450000001,2,10.882587059999999,4.9857308324999998,6.3298294549999987,3,1,6.0431024775000006,7.0854552849999992,3.7957249999999996,5.0879487499999989,2,6.5286362499999999,2,5.4107520549999997,5.3170798024999995,9.5995452475,3,8.1019427200000003,82.79216264275,2,3,3.8313078699999998,3,9.1532383399999979,4.8280694825000001,3.5229100000000004,3.4610522000000001,1,4.2980211949999996,3,3.0627887500000002,6.0894322674999994,4.5356262500000009,7.0123388450000004,4.9136900000000008,4.7182764774999999,4.3879304132499994,7.4043554399999998,3.7449220299999992,3,11.228541249999999,44.700795899999996,2,4.4774837399999994,4.4305141024999992,7.5544431324999994,3.7485179175000001,4.8372324999999998,3.89981125,4.2954856074999999,2,3,2,3.8172917575,2,3,8.0183462500000005,8.779801250000002,3,8.3988199725000001,59.846334984999991,2,3,4.9242475399999996,7.6511314024999999,4.6103010925000003,3.1748380300000001,3,2,4.6870897500000002,5.6886729699999998,4.861635905,13.220739535000002,3,4.9617102400000004,6.4435312500000013,6.2735690425000001,13.411478209999999,3,6.4078637425,5.0815342924999989,3,3,3.4918499425,6.1814463249999996,35.206874999999997,2,3.8553073874999995,9.3626874999999998,2,5.3954249649999992,4.2015987500000005,2,4.0022839750000001,3,2,2,3.2275424999999998,12.02162852,5.1662869850000011,1,7.3826697225000011,12.084595052500003,2,45.813869792499993,3.8054710100000002,3.1637287500000002,15.145571627499997,115.95418558525,3.9727048224999999,1,3,10.396479107500001,30.211581957499995,3,11.690398749999998,3,2,4.3518446249999991,3.2990595100000002,3,5.0297873950000005,2,7.3049231199999998,9.3831162799999994,3.1631946374999997,5.034472075,2,4.8375738749999995,39.717644185000005,19.066870394999999]
[null,null,null,null,null,null,null,"Salary Unit Cost",null,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200,42200]
[null,null,null,null,null,null,null,"System Secretarial Salary",null,84400,126600,306224.882782,235023.81887650004,126600,420914.16952399997,403093.0079275,42200,131715.66050150001,126600,483977.38659000007,84400,459245.17393199995,210397.8411315,267118.80300099996,126600,42200,255018.92455050003,299006.21302699996,160179.59499999997,214711.43724999996,84400,275508.44974999997,84400,228333.73672099999,224380.76766549997,405100.80944450002,126600,341901.98278399999,3493829.2635240499,84400,126600,161681.192114,126600,386266.65794799989,203744.53216150001,148666.80200000003,146056.40284,42200,181376.49442899998,126600,129249.68525000001,256974.04168849997,191403.42775000003,295920.69925900002,207357.71800000002,199111.26735049998,185170.66343914997,312463.79956800002,158035.70966599998,126600,473844.44074999995,1886373.5869799999,84400,188949.81382799998,186967.69512549997,318797.5001915,158187.45611850001,204131.2115,164572.03474999999,181269.49263649998,84400,126600,84400,161089.71216650002,84400,126600,338374.21175000002,370507.61275000009,126600,354430.20283949998,2525515.3363669994,84400,126600,207803.24618799999,322877.74518550001,194554.70610350001,133978.16486600001,126600,84400,197795.18745,240061.99933399999,205161.035191,557915.20837700006,126600,209384.17212800001,271917.01875000005,264744.61359349999,565964.38046199991,126600,270411.84993349999,214440.74714349996,126600,126600,147356.06757350001,260857.034915,1485730.1249999998,84400,162693.97175249999,395105.41249999998,84400,227686.93352299996,177307.46725000002,84400,168896.383745,126600,84400,84400,136202.2935,507312.72354400001,218017.31076700005,42200,311548.66228950006,509969.91121550009,84400,1933345.3052434998,160590.87662200001,133509.35325000001,639143.12268049992,4893266.6316975504,167648.14350949999,42200,126600,438731.41833650006,1274928.7586064998,126600,493334.82724999991,126600,84400,183647.84317499996,139220.31132199999,126600,212257.02806900002,84400,308267.755664,395967.50701599999,133486.81370249999,212454.72156500001,84400,204145.61752499998,1676084.5846070002,804621.93066899991]
[]
[null,null,null,null,null,null,null,"School Secretaries",null,1.4097333333333333,5.2248666666666672,18.260529013333333,12.162280666666668,5.3112640533333337,23.927208533333332,22.969989253333331,1,6.130230693333333,4.4309057599999999,29.266158960000002,2,27.743404079999998,11.185456186666666,15.13519616,5.5140534933333338,0.5,15.909669813333334,16.651410800000001,7.8997333333333328,12.555733333333333,3.0153333333333334,15.251466666666667,2.9546666666666668,13.070265386666666,12.571098026666666,22.891328533333329,6.0056486666666666,19.245296346666667,230.87802674666673,2.2083733333333333,4.6592761866666663,7.5517323466666664,0,22.853291493333334,10.585204746666667,6.7231999999999994,6.7553494133333336,1,9.5596537066666674,3.6941907199999999,6.2780000000000005,14.959283893333334,9.7637333333333345,16.01336912,11.3731916,10.169598879999999,10.152383546666666,18.060438773333331,8.2123312533333337,6.260522533333333,28.024401680000004,119.46290029333333,2.5906355200000002,9.8396761866666669,9.1258389333333341,19.698133333333335,7.2799473866666675,11.159599999999999,8.1959143999999995,8.9577333333333335,2,4.0984533866666668,2.6477877866666666,7.7793263733333324,3.3837333333333337,4.2450663199999994,18.837431066666664,21.172666666666665,6.1942603466666668,20.315601013333339,160.83569173333333,2,4.3202666666666669,10.494145039999999,17.708142373333335,9.6287637066666658,5.7706180800000002,4.3948675999999995,2.4645333333333337,10.184782880000002,12.981346853333331,10.639753786666667,33.070025093333335,3.5745744266666666,10.9648,14.536666666666665,14.05768984,34.352204186666668,3.4645503999999998,15.028876133333334,10.934616186666666,4.4457333333333331,5.1150944000000003,6.6211345066666665,14.902356719999998,91.470666666666659,2.2540441066666665,8.404857306666667,22.258933333333339,1.7861666666666669,11.728558906666668,9.1552000000000007,3.4783777599999999,8.5389420533333329,4.2901333333333334,3,1.6722666666666668,6.4989151733333337,31.041305093333339,11.257263200000002,1,18.684356879999999,30.466299813333332,1.7125333333333335,120.81684519999999,8.0313008533333328,5.7727555200000005,39.737454026666676,324.21878469333348,8.8612919733333335,1,5.3875392266666671,26.153707413333333,80.343188479999981,4.2337333333333333,28.525333333333329,3.4255777600000004,3.5506666666666664,9.0928227466666662,6.587917946666666,4.3217333333333334,12.085961466666665,2.0921836799999998,17.59045184,23.164377760000001,7,10.965555760000001,2.5493391466666666,10.836800000000002,103.32170266666671,48.61391741333334]
[null,null,null,null,null,null,null,"Salary Unit Cost",null,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000,33000]
[null,null,null,null,null,null,null,"School Secretary Salary",null,46521.2,172420.6,602597.45744000003,401355.26200000005,175271.71376000001,789597.88159999996,758009.64535999997,33000,202297.61288,146219.89007999998,965783.24568000005,66000,915532.3346399999,369120.05416,499461.47327999998,181963.76528000002,16500,525019.10384,549496.5564,260691.19999999998,414339.19999999995,99506,503298.4,97504,431318.75775999995,414846.23488,755413.84159999981,198186.40599999999,635094.77943999995,7618974.8826400023,72876.319999999992,153756.11416,249207.16743999999,0,754158.61927999998,349311.75664000004,221865.59999999998,222926.53064000001,33000,315468.57232000004,121908.29376,207174.00000000003,493656.36848,322203.2,528441.18096000003,375315.32280000002,335596.76303999993,335028.65703999996,595994.47951999994,271006.93135999999,206597.24359999999,924805.2554400001,3942275.7096799999,85490.972160000005,324709.31416000001,301152.68480000005,650038.4,240238.26376000003,368266.8,270465.1752,295605.2,66000,135248.96176000001,87376.996960000004,256717.77031999998,111663.20000000001,140087.18855999998,621635.22519999987,698697.99999999988,204410.59144000002,670414.83344000019,5307577.8272000002,66000,142568.80000000002,346306.78631999996,584368.69832000008,317749.20231999998,190430.39664000002,145030.63079999998,81329.600000000006,336097.83504000009,428384.44615999993,351111.87495999999,1091310.8280800001,117960.95608,361838.4,479709.99999999994,463903.76471999998,1133622.7381599999,114330.1632,495952.91240000003,360842.33415999997,146709.19999999998,168798.1152,218497.43872000001,491777.77175999997,3018531.9999999995,74383.455520000003,277360.29112000001,734544.80000000016,58943.500000000007,387042.44392000005,302121.60000000003,114786.46608,281785.08775999997,141574.39999999999,99000,55184.800000000003,214464.20072000002,1024363.0680800002,371489.68560000008,33000,616583.77703999996,1005387.8938399999,56513.600000000006,3986955.8915999997,265032.92816000001,190500.93216000003,1311335.9828800003,10699219.894880004,292422.63511999999,33000,177788.79448000001,863072.34464000002,2651325.2198399995,139713.20000000001,941335.99999999988,113044.06608000002,117171.99999999999,300063.15064000001,217401.29223999998,142617.20000000001,398836.72839999996,69042.06143999999,580484.91072000004,764424.46608000004,231000,361863.34008000005,84128.19184,357614.40000000008,3409616.1880000015,1604259.2746400002]
[]
[null,null,null,null,null,null,null,"Total Square Footage",null,54577.411341079613,222228.96309461008,712482.76933573,529267.62656956038,164803.25571713457,1008168.7211729698,956179.45910072327,37596.284687444924,238247.61731684802,185585.1232033585,1174963.1087654857,57581.941392190449,1113483.8756251065,452368.51445469016,597744.7972006466,207488.81716925028,690.13749999999993,564502.57979599317,686384.36168393912,314547.82572443457,459822.98792704241,117670.930207055,620835.9166984834,96518.343099698206,500572.92211697408,494251.62690647424,963578.76281271968,232089.58134179006,794284.7470501794,9085154.9995674249,87325.863167895164,176812.76486170158,316562.35039908625,174740.24407968318,916761.38177394285,430773.94642370834,281275.54686075239,279440.91286255262,38386.326805391276,366444.96577594825,151835.49436140002,223190.29642867687,571751.71610412234,368701.24460222851,676581.74120321625,440679.41535597277,417063.75802367012,382711.2120903185,723798.56340834056,309741.48111933004,222046.63930648257,1147739.1405184597,4875700.9784348486,107877.84168153082,391883.31696852949,384658.82092400326,742697.62963997875,309969.68956938991,436292.07872630504,336954.09983340354,370353.06799746456,68981.278053420087,146897.0220416603,110986.79534471838,315091.4122685148,137753.74691422333,160311.93834218831,787247.0183080727,868887.31146617304,221232.36148423969,830152.23335696664,6600550.4783386737,82881.583025421438,168475.82236218269,442758.56753324298,747499.98339107004,376571.64687223034,255948.83443903172,180833.42206825039,84489.229024872213,416050.81725813251,514373.29182985192,430653.22292612056,1362244.8461615688,138909.04173732203,443853.68035392987,612346.17610971094,593640.77626821981,1384660.2676770063,146277.45963525053,624017.97546522773,461531.58996829507,187728.57005557767,217127.33316143593,282446.90177319269,594140.08682585054,3814034.6536386423,95321.037699353372,322657.56016741449,856537.26461817673,70058.675280605137,495043.53209629504,361638.50634378521,136422.13617621126,336448.4906210046,168367.53282893132,112594.83874217472,72163.669101456951,252445.36024792719,1237094.3150451237,473419.40748384607,28209.513500000001,719697.44679958618,1244537.1568973954,67167.767331485578,5103327.7044267599,314637.79337642883,244211.87228514598,1588327.32435191,12799058.732069654,334321.00099691027,37840.470142397775,226646.17047976927,1059179.1754990993,3271826.655504134,151225.27528743475,1203701.6073818998,143000.85287594463,139506.09508529384,375974.08764295175,260718.31783488338,178339.21020180779,443291.36466509831,79140.887183629122,709504.45102278702,949392.66940107709,243641.37372857408,452567.95037984947,97195.210242324407,431458.2192185215,4374706.8667313205,2055976.5644660462]
[null,null,null,null,null,null,null,"Custodians",null,2.439104904410065,9.9315768276103888,31.841382254903916,23.653361931067231,7.3651794653706908,45.055806273371907,42.732367675220026,1.6802057868897446,10.647462339866285,8.2939365035465897,52.509970895847594,2.5733795759827696,49.762418467335827,20.216683699262163,26.713657365062861,9.2728287973386792,3.0842755631033246E-2,25.228038067393332,30.675025102070929,14.057375121756998,20.549829635638293,5.2588009566971312,27.745616584665864,4.3134761842911251,22.370974352742852,22.088470991529952,43.063048034175885,10.37225515470996,35.497173178860358,406.02230065996713,3.9026574529806561,7.9018933170227736,14.147405720373895,7.8092708294459765,40.970744627008528,19.251606472278706,12.570412355235627,12.488421204082616,1.7155133538340757,16.376696718624789,6.7856406132195222,9.9745395257721157,25.552007333934679,16.477531489195055,30.236938738077235,19.694289209687735,18.638888006063198,17.1036473047157,32.347093466586543,13.842576024281822,9.9234286425850264,51.293311607010175,217.89868512847912,4.8211405828356639,17.513555459801996,17.190687384876799,33.191706723273988,13.852774828807201,19.498215888733689,15.058728094092043,16.551352699207388,3.082824367778874,6.5649366303923982,4.9600820229137641,14.081668406708742,6.1563168982044747,7.1644591679562168,35.182651872902781,38.831216994376703,9.8870379640793562,37.10011768667173,294.98348580348022,3.7040392842966319,7.5293091867260769,19.787208059226089,33.406327466529767,16.829265591358165,11.438542833349647,8.0815794631860207,3.7758861737965774,18.593618933595483,22.98772308857043,19.246211249826626,60.879730343294995,6.2079478788577953,19.836149461652212,27.366203794677823,26.530245632294413,61.881492119994917,6.5372479279250326,27.887825145925444,20.626188325361774,8.3897287296915302,9.7035812102894141,12.622761073167354,26.552560190644016,170.45203135675018,4.2599677198495431,14.419805155855133,38.279284260733675,3.1309740472204655,22.123861820535172,16.161892489443385,6.096806228826031,15.036132044199348,7.5244696473423005,5.0319466724246835,3.2250477789353305,11.281969978902717,55.286660486464235,21.157463688051756,1.260704035573829,32.163811530192447,55.619286597130646,3.0017772314750437,228.07149197473899,14.061395842707761,10.91400930841732,70.983523612437878,571.99940704637356,14.94105295838891,1.6911186155880307,10.128985094734057,47.335501228955103,146.22035464355264,6.7583694711939017,53.794315667764565,6.3908139469049265,6.2346306348450948,16.802560227160875,11.651694576103118,7.9701112889617356,19.811019157360491,3.5368648187177834,31.708279005308679,42.429061020784637,10.888513305710319,20.225596638355803,4.343725877830015,19.282187129894595,195.50888750139973,91.883114250359583]
[null,null,null,null,null,null,null,"Salary Unit Cost",null,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300,25300]
[null,null,null,null,null,null,null,"Custodian Salary",null,61709.354081574646,251268.89373854283,805586.97104906908,598430.05685600091,186339.04047387847,1139911.8987163093,1081128.9021830666,42509.206408310536,269380.79719861702,209836.59353972872,1328502.2636649441,65106.503272364069,1258989.1872235965,511482.09759133274,675855.53133609041,234602.56857266859,780.32171746514109,638269.36310505134,776078.13508239447,355651.59058045206,519910.68978164881,133047.66420443743,701964.09959204635,109130.94746256547,565985.65112439415,558838.31608570775,1089495.11526465,262418.05541416199,898078.48142516706,10272364.206697168,98737.233560410605,199917.90092067618,357929.36472545954,197574.55198498321,1036559.8390633158,487065.64374865126,318031.43258746137,315957.05646329018,43402.487852002116,414330.42698120716,171676.70751445391,252355.85000203454,646465.7855485474,416881.54667663487,764994.55007335404,498265.51700509968,471563.8665533989,432722.27680930722,818381.46470463951,350217.17341433011,251062.74465740117,1297720.7836573573,5512836.7337505212,121974.85674574229,443092.95313299051,434924.39083738305,839750.18009883189,350475.20316882216,493304.86198496236,380985.82078052871,418749.22328994691,77995.456504805508,166092.89674892768,125490.07517971823,356266.21068973118,155754.81752457321,181260.81694929229,890121.09238444036,982429.78995773057,250142.06049120773,938632.97747279482,7463082.1908280496,93712.193892704789,190491.52242416976,500616.36389842007,845180.08490320307,425780.4194613616,289395.1336837461,204463.96041860632,95529.920197053405,470418.5590199657,581589.39414083189,486929.14462061366,1540257.1776853635,157061.08133510221,501854.58137980098,692364.95600534894,671215.21449704864,1565601.7506358714,165392.37257650332,705561.97619191371,521842.5646316529,212260.1368611957,245500.60462032218,319355.85515113402,671779.77282329358,4312436.3933257796,107777.18331219345,364821.07044313487,968465.89179656201,79213.643394677783,559733.70405953983,408895.87998291763,154249.19758929859,380414.14071824349,190369.08207776019,127308.25081234449,81593.708807063857,285433.84046623873,1398752.5103075451,535283.83130770945,31895.812100017876,813744.43171386886,1407167.9509074052,75944.963956318607,5770208.7469608961,355753.31482050632,276124.43550295819,1795883.1473946783,14471584.998273252,378008.63984723942,42785.300974377176,256263.32289677166,1197588.181092564,3699374.9724818817,170986.74762120572,1360996.1863944435,161687.59285669465,157736.15506158091,425104.77374717011,294787.8727754089,201643.81561073192,501218.78468122042,89482.679913559914,802219.4588343096,1073455.2438258512,275479.38663447107,511707.59495040181,109896.26470909939,487839.33438633324,4946374.8537854133,2324642.7905340972]
[]
[null,null,null,null,null,null,null,"Full Secretary and Custodian Salary",null,192630.55410000001,550289.49369999999,1714409.3112000001,1234809.1377999999,488210.75429999997,2350423.9498000001,2242231.5554999998,117709.2064,603394.07059999998,482656.48359999998,2778262.8960000002,215506.50330000001,2633766.6957,1090999.9929,1442435.8075999999,543166.33389999997,59480.3217,1418307.3914999999,1624580.9044999999,776522.38560000004,1148961.327,316953.6642,1480770.9493,291034.94750000001,1225638.1455999999,1198065.3186999999,2250009.7662999998,587204.46140000003,1875075.2435999999,21385168.3528,256013.55360000001,480274.01510000002,768817.72420000006,324174.55200000003,2176985.1162999999,1040121.9325,688563.83459999994,684939.98990000004,118602.48789999999,911175.49369999999,420185.0013,588779.53529999999,1397096.1957,930488.17449999996,1589356.4304,1080938.5578000001,1006271.897,952921.59719999996,1726839.7438000001,779259.81449999998,584259.98829999997,2696370.4797999999,11341486.0305,291865.82890000002,956752.08109999995,923044.77069999999,1808586.0803,748900.92310000001,1065702.8735,816023.0307,895623.91590000002,228395.4565,427941.85849999997,297267.0722,774073.69319999998,351818.01750000002,447948.00550000003,1850130.5294000001,2051635.4028,581152.65190000006,1963478.0137,15296175.3544,244112.19390000001,459660.3224,1054726.3964,1752426.5284,938084.32790000003,613803.69519999996,476094.59120000002,261259.5202,1004311.5814,1250035.8396000001,1043202.0548,3189483.2141999998,401622.03739999997,1073077.1535,1443991.9748,1399863.5928,3265188.8692999999,406322.53580000001,1471926.7385,1097125.6458999999,485569.33689999999,540898.71979999996,685209.3615,1424414.5795,8816698.5183000006,266560.63880000002,804875.33330000006,2098116.1042999998,222557.1434,1174463.0815000001,888324.9473,353435.66369999998,831095.61219999997,458543.48210000002,310708.25079999998,221178.50880000001,636100.33470000001,2930428.3018999998,1124790.8277,107095.8121,1741876.871,2922525.7559000002,216858.56400000001,11690509.9438,781377.11959999998,600134.72100000002,3746362.253,30064071.524900001,838079.41839999997,117985.30100000001,560652.11739999999,2499391.9440000001,7625628.9508999996,437299.94760000001,2795667.0136000002,401331.65899999999,359308.15509999997,908815.76749999996,651409.47629999998,470861.01559999998,1112312.5412000001,242924.74129999999,1690972.1251999999,2233847.2168999999,639966.20030000003,1086025.6566999999,278424.45649999997,1049599.3518999999,10032075.626399999,4733523.9957999997]
[]
[null,null,null,null,null,null,null,"TCRS and FICA Rates",null,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154]
[null,null,null,null,null,null,null,"TCRS and FICA Total",null,29665.105331400002,84744.582029800004,264019.03392479999,190160.60722119999,75184.456162199989,361965.28826920001,345303.65954699996,18127.217785599998,92922.686872399994,74329.098474400002,427852.48598400003,33188.001508200003,405600.0711378,168013.9989066,222135.1143704,83647.615420599992,9159.9695417999992,218419.33829099999,250185.45929299999,119584.4473824,176940.04435800001,48810.864286800002,228038.7261922,44819.381914999998,188748.27442239999,184502.05907979998,346501.50401019998,90429.48705560001,288761.58751439996,3293315.9263312002,39426.087254400001,73962.198325400008,118397.92952680001,49922.881008000004,335255.7079102,160178.77760500001,106038.83052839999,105480.75844460001,18264.783136599999,140321.02602980001,64708.490200200002,90672.048436199999,215152.81413780001,143295.178873,244760.89028159998,166464.5379012,154965.87213800001,146749.9259688,265933.32054520003,120006.01143299999,89976.038198199996,415241.05388919997,1746588.848697,44947.337650600006,147339.82048939998,142148.8946878,278522.25636619999,115330.7421574,164118.24251899999,125667.5467278,137926.0830486,35172.900301000001,65903.046208999993,45779.129118799996,119207.3487528,54179.974695000004,68983.992847000001,284920.10152760003,315951.85203120002,89497.508392600008,302375.61410980002,2355611.0045775999,37593.277860599999,70787.689649599997,162427.86504559999,269873.68537359999,144464.9864966,94525.769060799998,73318.567044800002,40233.9661108,154663.98353560001,192505.5192984,160653.11643920001,491180.41498679994,61849.793759599997,165253.881639,222374.7641192,215578.99329119999,502839.08587219997,62573.670513199999,226676.717729,168957.34946859998,74777.677882599994,83298.402849199992,105522.241671,219359.84524299999,1357771.5718182002,41050.338375200001,123950.8013282,323109.88006219995,34273.800083599999,180867.31455100002,136802.04188420001,54429.092209799994,127988.7242788,70615.696243400002,47849.070623199994,34061.490355200003,97959.451543799994,451285.95849259995,173217.78746580001,16492.7550634,268249.03813400003,450068.96640860004,33396.218856,1800338.5313452,120332.0764184,92420.747034,576939.78696199995,4629867.0148345996,129064.23043359999,18169.736354000001,86340.426079600002,384906.35937600001,1174346.8584385999,67344.191930400004,430532.72009440005,61805.075485999994,55333.455885399999,139957.628195,100317.0593502,72512.596402399999,171296.1313448,37410.410160200001,260409.70728079998,344012.4714026,98554.794846200006,167247.95113179999,42877.366300999995,161638.30019259997,1544939.6464656,728962.69535319996]
[]
[null,null,null,null,null,null,null,"Insurance Premium",null,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989,6569.5259999999989]
[null,null,null,null,null,null,null,"Insurance Total",null,38424.094872649432,119279.22760318396,376817.66487053159,271879.35659679654,102986.80328365756,518711.93161672988,494385.23774317245,24177.207602322633,130726.45402038623,103304.76009626816,612574.0611397617,43183.988032287773,580669.95501404244,239051.06276935682,316511.11048328038,116851.38566750931,10056.911285029719,309955.56034943933,357460.33386263327,169183.90895688575,250913.2682690887,67496.192345846663,325360.50193271105,60887.305431081317,268378.22224515991,262627.63382043573,496353.45376567007,127303.64298003308,412858.00020170811,4728038.5253841681,53285.627637490186,102229.50764489485,167722.92837498229,71011.785755086894,479426.10197635175,227731.83505504354,149893.73684230167,149159.92382440733,24409.161581360153,198625.4904531668,88556.102419200295,126892.55130622008,306144.66461768927,202189.58610014312,349910.34234468016,236379.23714468462,220254.94361277585,207885.82627099517,379796.69922231324,169492.64943193973,126029.46603292621,594845.97338350629,2509968.7477155607,61830.907813757556,209112.71233000589,201993.48146690612,397090.28996220342,163457.95396581525,233185.64326104405,178391.88988760998,195801.90830811011,46530.798837556868,89761.99596520995,63119.150518653689,168694.17104383261,75812.660037393638,94663.752340791034,407563.07356003532,451876.206398907,125355.08536620205,432370.32298702747,3387677.9918153789,50611.886383208112,97554.6746578358,231284.10874501237,386062.14526733663,204104.204277143,133913.21104230802,101672.92136922419,54135.650202997123,219852.41692982116,273671.62516106741,228275.26782276461,704059.35314898146,83975.112631722892,234943.72273915639,317612.94304912206,307857.87230905925,720316.82476174564,85415.652162060025,324039.01234913478,240722.79747715843,104031.47974505546,117060.25270736216,149363.07133835691,312948.32682200742,1952000.4553462351,55933.022058605726,175274.75560893427,459215.81343900564,45442.335765540069,257839.74271890792,193923.80958349552,76043.472169376299,181170.17086881332,97324.919461226062,65905.134495107442,45312.086580557901,138015.41168048367,646110.21552806662,246889.4477453742,21421.279940007189,382549.00511451444,644931.55954565981,44109.837827583309,2593006.4109286573,170138.68609719729,130408.33367624562,826883.56793723942,6649492.7493181154,182468.91151165662,24248.899714189567,121644.78795907438,551089.20670011663,1686890.8603732267,91921.48316901458,617601.45296207897,84197.618544696277,77423.817040011345,198709.94813841506,141498.86592475392,100460.17083412762,242591.36259696737,50119.232467587433,371859.1764200984,492560.42786225624,138299.74267732669,237985.18184394724,58423.221898121577,229648.03639224113,2224101.427836563,1048259.2032360365]
[]
[null,null,null,null,null,null,null,"Transportation",null,0,430884.18119517138,2705133.1074527428,1091949.4013528849,317164.83562730602,1926998.6329444083,2851666.5662345816,0,904217.45577596594,892292.69364360324,4028754.8826641697,196639.18395674086,3516964.1293912013,787299.89102124539,2017151.3464603589,765863.35094626632,1496500.4921784406,1941257.0455708259,2153188.4185256353,1154849.8611323086,1925782.4605155287,403143.15127392567,1272080.3477798221,0,1632965.6633095322,1601124.6360255883,1804774.4070646085,927046.74254774849,2690325.2674052059,25841007.940000199,0,717471.96341477113,1212844.0759399361,0,2800045.9457320352,2108832.4114560513,0,449320.32232665055,49082.770788352711,1471843.4934748847,280950.54260035831,867427.06153980817,1905747.8329554186,1268091.9528765369,1172231.0040381518,1174046.6902036897,1440823.1261700133,1466409.8029549543,2610536.2952145725,567187.90937757283,838732.40151895862,3003878.7396873105,13607130.28269542,450065.69959422143,1368632.7651330263,1221303.2570573743,2887213.3980237683,1212846.1773678444,1575974.5757803835,1268387.7782743734,1232448.6864967567,0,596997.77656530601,242170.52712647643,998846.849499395,0,647143.81415174226,2682268.4383678194,1767552.6817407375,983303.52430989046,1466266.1278510492,19651675.736462921,275673.71886725852,266800.99720201071,1437318.3830543573,2179334.903474743,1184161.4615502423,577546.51409492665,565063.12265462754,0,1468594.216262779,1464481.6703754351,1406829.406530448,4497610.7495378722,177722.26715949865,1509616.999105724,1695955.9421649321,1181383.3296216663,4013557.7049056892,0,1858743.6724115848,1903073.4630267937,709477.97373800108,663382.70039502718,668324.42203315895,2539026.9728805809,11511101.037065383,337553.32077769149,1675811.3809403274,1765895.6519317394,0,993162.12260632589,1201097.3514809269,332657.48098869732,1118284.7584699111,509650.85497974878,517504.06857536401,260503.20756085575,851998.90547805489,3147523.4732832736,1687302.0839494579,0,2194418.304874483,3878863.6836555195,0,13295957.096137624,951976.12935194338,742303.53740775469,4994687.7296748348,31633677.744121455,1142606.8060086966,0,927012.97078169894,3589147.4687995813,10414503.07798994,226819.58812040873,4199486.106648189,412159.53432592924,451534.56798078131,462091.4775919586,831609.96838131757,304684.57514722354,1472626.0650369567,282504.0334879182,2010947.4149418757,3800352.3905049874,997230.93361445749,1412229.392540907,0,1406646.6370112097,12377959.256990915,6030473.8725508554]
[null,null,null,null,null,null,null,"Maintenance and Operations",null,187746.29501331385,764467.6330454587,2450940.7265149108,1820680.6353992876,566923.19966694294,3468100.4008350158,3289257.3393064877,129331.21932481053,819571.80356995715,638412.82381955313,4041873.0941532706,198081.87838913512,3830384.5321503663,1556147.689724134,2056242.1023702244,713761.53106222092,2374.0729999999999,1941888.8744982164,2361162.2041927502,1082044.520492055,1581791.0784690259,404787.99991226918,2135675.5534427827,332023.10026296182,1721970.8520823908,1700225.5965582714,3314710.9440757553,798388.15981575777,2732339.5298526171,31252933.198511939,300400.96929755935,608235.91112425341,1088974.4853728565,601106.43963411008,3153659.1533023631,1481862.3756975567,967587.88120098819,961276.74024718103,132048.96421054596,1260570.6822692619,522314.10060321604,767774.61971464846,1966825.9033981808,1268332.2814316661,2327441.1897390638,1515937.1888245463,1434699.3276014251,1316526.5695906957,2489867.0581246917,1065510.6950504952,763840.43921430002,3948222.6433835016,16772411.36581588,371099.77538446599,1348078.6103717412,1323226.3439785712,2554879.845961527,1066295.7321187013,1500844.7508184894,1159122.1034269081,1274014.553911278,237295.59650376509,505325.7558233114,381794.57598583121,1083914.4582036908,473872.88938492822,551473.06789712782,2708129.7429797701,2988972.3514436353,761039.3235057845,2855723.6827479652,22705893.645485036,285112.64560744975,579556.82892590843,1523089.4723143559,2571399.9428652809,1295406.4652404722,880463.99047026911,622066.97191478137,290642.94784556044,1431214.8113679758,1769444.1238946905,1481447.0868658547,4686122.270795797,477847.10357638774,1526856.6604175186,2106470.8458174057,2042124.2703626761,4763231.3208089015,503194.46114526183,2146621.8356003831,1587668.6694909348,645786.2809911872,746918.02607533964,971617.34209978278,2043841.8986809258,13120279.208516929,327904.3696857756,1109942.0069759057,2946488.1902865279,241001.84296528168,1702949.7504112548,1244036.4618226211,469292.14844616671,1157382.8077362557,579184.31293152377,387326.245273081,248243.0217090119,868412.03925286955,4255604.4437552253,1628562.7617444303,97040.726439999999,2475759.2169905766,4281207.8197270399,231057.1196203104,17555447.30322805,1082354.0092149151,840088.84066090209,5463845.9957705708,44028762.03831961,1150064.2434293714,130171.21728984834,779662.82645040622,3643576.3637169017,11255083.694934221,520214.94698877551,4140733.5293937358,491922.9338932496,479900.96709341084,1293350.861491754,896871.01335199876,613486.88309421879,1524922.2944479382,272244.6519116842,2440695.3115183874,3265910.7827397049,838126.32562629471,1556833.7493066823,334351.52323359594,1484216.2741117137,15048991.621555742,7072559.3817631984]
[]
[null,null,null,null,null,null,null,"Salary for Personnel"]
[null,null,null,null,null,null,null,null,"45% Pupil Trans.",0,193897.88154,1217309.8983750001,491377.23063000006,142724.17602000001,867149.38480500004,1283249.9547899999,0,406897.85511,401531.71211999998,1812939.6972149999,88487.632800000007,1582633.8582300001,354284.95094999997,907718.10592500004,344638.50790500001,673425.22149000003,873565.67052000004,968934.78832500009,519682.43749500008,866602.10722500004,181414.41808500001,572436.15651000012,0,734834.54848499992,720506.08620000002,812148.48319499998,417171.03412500001,1210646.3703299998,11628453.573000001,0,322862.38352999999,545779.83415500005,0,1260020.6755650002,948974.58517500001,0,202194.14503499999,22087.246859999999,662329.57207500003,126427.74416999999,390342.17767499998,857586.52485000005,570641.37880499999,527503.95180000004,528321.01059000008,648370.40679000004,659884.41135000007,1174741.33284,255234.55923000001,377429.58067500003,1351745.4328649999,6123208.6272149999,202529.56482,615884.74429499998,549586.46569500002,1299246.0291000002,545780.77983000001,709188.55911000003,570774.50023499993,554601.908925,0,268648.99946999998,108976.73719500001,449481.08227499999,0,291214.71639000002,1207020.7972800001,795398.70676500001,442486.58593500004,659819.75755500002,8843254.081425,124053.173505,120060.44873999999,646793.27239499998,980700.70657500008,532872.65772000002,259895.93134500002,254278.40521499998,0,660867.39733499999,659016.75167999999,633073.23292500002,2023924.8372750001,79975.020239999998,679327.64959499997,763180.17399000004,531622.49832000001,1806100.9672049999,0,836434.65257999999,856383.05835000006,319265.08816500002,298522.21518,300745.98990000004,1142562.1378049999,5179995.4666950004,151898.99436000001,754115.12140499998,794653.04335499997,0,446922.95517000003,540493.80817500001,149695.86645000003,503228.14132500003,229342.88475,232876.83087000001,117226.44342,383399.50747499999,1416385.5629850002,759285.93775499996,0,987488.23720500001,1745488.6576650001,0,5983180.6932450002,428389.25822999998,334036.59183000005,2247609.4783649999,14235154.984845001,514173.06270000007,0,417155.83686000004,1615116.36096,4686526.3850999996,102068.81464500001,1889768.7479699999,185471.790435,203190.55560000002,207941.16492000001,374224.48577999999,137108.05879500002,662681.72924999997,127126.81507500001,904926.33670500002,1710158.5757250001,448753.92012000002,635503.22662500001,0,632990.98665000009,5570081.6656499999,2713713.2426700001]
[null,null,null,null,null,null,null,null,"60% M&O",112647.777,458680.57980000001,1470564.4358999999,1092408.38124,340153.91982000001,2080860.2404799999,1973554.4035799999,77598.731579999992,491743.08215999999,383047.69428,2425123.8565199999,118849.12703999999,2298230.7193199997,933688.61381999997,1233745.26144,428256.91866000002,1424.4437999999998,1165133.3247,1416697.3225199999,649226.71230000001,949074.64709999994,242872.79994,1281405.33204,199213.86017999999,1033182.5112599999,1020135.3579599999,1988826.5664599999,479032.89587999997,1639403.7179399999,18751759.919099998,180240.58158,364941.54665999999,653384.69123999996,360663.86376000004,1892195.4919799999,889117.42541999999,580552.7287199999,576766.04411999998,79229.378519999984,756342.40937999997,313388.46035999997,460664.77182000002,1180095.54204,760999.36884000001,1396464.7138199999,909562.31327999989,860819.59655999998,789915.94175999996,1493920.23486,639306.41705999989,458304.26351999998,2368933.58604,10063446.81948,222659.86523999998,808847.16623999993,793935.8064,1532927.9075999998,639777.4392599999,900506.85048000002,695473.26203999994,764408.73233999999,142377.3579,303195.45347999997,229076.74559999999,650348.67492000002,284323.73363999999,330883.84074000001,1624877.8457999998,1793383.41084,456623.59410000005,1713434.2096199999,13623536.1873,171067.58735999998,347734.09733999998,913853.68337999994,1542839.9657400001,777243.87911999994,528278.39429999993,373240.18313999998,174385.76868000001,858728.88683999993,1061666.47434,888868.25214,2811673.3624800001,286708.26215999998,916113.99623999989,1263882.5074799999,1225274.5622399999,2857938.7924799998,301916.67666,1287973.10136,952601.20169999998,387471.76859999995,448150.81566000002,582970.40526000003,1226305.13922,7872167.5250999993,196742.62181999997,665965.20419999992,1767892.9141799998,144601.10579999999,1021769.8502399999,746421.87707999989,281575.28904,694429.68461999996,347510.58773999999,232395.74718000001,148945.81302,521047.22357999993,2553362.6662799995,977137.65701999993,58224.435839999998,1485455.5302000002,2568724.6918199998,138634.27176,10533268.381919999,649412.40551999991,504053.30441999994,3278307.5974799995,26417257.22298,690038.54604000004,78102.730379999994,467797.69589999999,2186145.8182199998,6753050.2169399997,312128.9682,2484440.1176399998,295153.76033999998,287940.58026000002,776010.51690000005,538122.60803999996,368092.12985999999,914953.37664000003,163346.79113999999,1464417.1868999999,1959546.4696199999,502875.79535999999,934100.24957999995,200610.91391999999,890529.76445999998,9029394.972959999,4243535.6290799994]
[null,null,null,null,null,null,null,"Full Personnel Salaries",null,112647.777,652578.46134000004,2687874.3342749998,1583785.6118700001,482878.09584000002,2948009.6252850001,3256804.3583699996,77598.731579999992,898640.93726999999,784579.40639999998,4238063.5537350001,207336.75984000001,3880864.5775499996,1287973.5647700001,2141463.3673649998,772895.42656500009,674849.66529000003,2038698.9952199999,2385632.110845,1168909.149795,1815676.7543250001,424287.21802500001,1853841.4885500001,199213.86017999999,1768017.0597449997,1740641.44416,2800975.0496549997,896203.93000499997,2850050.0882699997,30380213.4921,180240.58158,687803.93018999998,1199164.5253949999,360663.86376000004,3152216.1675450001,1838092.0105949999,580552.7287199999,778960.18915500003,101316.62537999998,1418671.9814550001,439816.20452999999,851006.94949500007,2037682.0668899999,1331640.747645,1923968.6656200001,1437883.32387,1509190.0033499999,1449800.35311,2668661.5677,894540.9762899999,835733.84419500001,3720679.0189049998,16186655.446695,425189.43005999998,1424731.9105349998,1343522.2720949999,2832173.9367,1185558.2190899998,1609695.4095900001,1266247.7622749999,1319010.641265,142377.3579,571844.45294999995,338053.48279500002,1099829.7571950001,284323.73363999999,622098.55713000009,2831898.6430799998,2588782.1176049998,899110.18003500008,2373253.9671749999,22466790.268725,295120.76086499996,467794.54608,1560646.9557749999,2523540.6723150001,1310116.53684,788174.32564499998,627518.5883549999,174385.76868000001,1519596.2841749999,1720683.2260199999,1521941.4850650001,4835598.199755,366683.28239999997,1595441.6458349999,2027062.68147,1756897.0605599999,4664039.7596849995,301916.67666,2124407.7539400002,1808984.2600500002,706736.85676499992,746673.03084000002,883716.39516000007,2368867.2770250002,13052162.991795,348641.61618000001,1420080.3256049999,2562545.9575349996,144601.10579999999,1468692.80541,1286915.6852549999,431271.15549000003,1197657.8259449999,576853.47248999996,465272.57805000001,266172.25644000003,904446.73105499987,3969748.2292649997,1736423.5947749999,58224.435839999998,2472943.767405,4314213.3494849997,138634.27176,16516449.075165,1077801.6637499998,838089.89624999999,5525917.0758449994,40652412.207825005,1204211.6087400001,78102.730379999994,884953.53276000009,3801262.17918,11439576.60204,414197.78284500004,4374208.8656099997,480625.55077500001,491131.13586000004,983951.68182000006,912347.09381999995,505200.18865500001,1577635.10589,290473.60621499998,2369343.5236049998,3669705.045345,951629.71548000001,1569603.476205,200610.91391999999,1523520.7511100001,14599476.638609998,6957248.871749999]
[]
[null,null,null,null,null,null,null,"TCRS and FICA Rates",null,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154,0.154]
[null,null,null,null,null,null,null,"TCRS and FICA Total",null,17347.757657999999,100497.0830402,413932.6474822,243902.98423259999,74363.226753199997,453993.4822962,501547.87119359995,11950.204666399999,138390.7043442,120825.22858559999,652661.78726979997,31929.861009199998,597653.14493499999,198347.92897919999,329785.3585796,119025.8956964,103926.84845619999,313959.64526080003,367387.34506319999,180012.00906919999,279614.22016219998,65340.231571999997,285491.58924439998,30678.934470799999,272274.6271938,268058.78240680002,431350.15765379998,138015.40522000002,438907.7135982,4678552.8777834,27757.049566400001,105921.8052508,184671.3369116,55542.235025199996,485441.28979499999,283066.16963239998,89405.120219799996,119959.8691368,15602.760311600001,218475.485151,67731.695492999992,131055.070223,313803.03830259998,205072.67513039999,296291.17450239998,221434.0318806,232415.26050820001,223269.25437739998,410973.88142579998,137759.31035019999,128703.01200680001,572984.56891060004,2492744.9387917998,65479.172235400001,219408.714217,206902.42990339999,436154.78625179996,182575.96574140002,247893.09307839998,195002.1553942,203127.6387602,21926.113116600001,88064.045746600008,52060.236351200001,169373.78260880001,43785.854974399997,95803.177793399998,436112.3910374,398672.44611040002,138462.96772000002,365481.11094879999,3459885.7013797997,45448.597178600001,72040.360099400001,240339.63119320001,388625.26353420003,201757.94666719998,121378.8461424,96637.862613599995,26855.408379799999,234017.82776680001,264985.21680400003,234378.9887054,744682.12276919989,56469.225489600001,245698.01345319999,312167.65295099997,270562.14733239997,718262.12299380009,46495.168211800003,327158.7941006,278583.57605540002,108837.47594719999,114987.64674319999,136092.3248608,364805.56065799994,2010033.1007372001,53690.8088948,218692.3701424,394632.07745500002,22268.570293199999,226178.69203159999,198185.01553619999,66415.757946999991,184439.3051886,88835.434764999998,71651.977027400004,40990.527485600003,139284.79658940001,611341.2273122,267409.23359920003,8966.5631131999999,380833.34017959994,664388.85582299996,21349.677857199997,2543533.1575807999,165981.45620979997,129065.84401479999,850991.22967319994,6260471.4800012,185448.58773979999,12027.8204816,136282.84405119999,585394.3755968,1761694.7967079999,63786.458551199998,673628.16530240001,74016.334823199999,75634.194928600002,151528.55899719999,140501.4524452,77800.829059800002,242955.8063086,44732.9353548,364878.9026344,565134.57697619998,146550.97618699999,241718.93533479999,30894.080740600002,234622.19566939998,2248319.4023444001,1071416.3262418001]
[]
[null,null,null,null,null,null,null,"Insurance Rate",null,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263,0.21432623297033263]
[null,null,null,null,null,null,null,"Insurance Total",null,24143.373696892078,139864.68332800499,576081.98076815961,339446.80403114017,103493.4432567014,631835.79775083077,698018.609657233,16631.443827103911,192602.32688443788,168155.94863981169,908328.19655338197,44437.706684208693,831771.08556357655,276046.52230895462,458971.77657880541,165651.76526317623,144637.9865850388,436946.67580161826,511303.54356082715,250527.89476118825,389147.15904091916,90935.881131402304,397326.86277575186,42696.756212144472,378932.4362327847,373065.12368742545,600322.43104609114,192080.0122901077,610840.49920210289,6511276.7145962669,38630.28488270985,147414.42538195557,257012.41544063875,77299.727296779107,675602.61668845406,393951.33648476267,124427.6793829185,166951.60298509357,21714.81065924832,304058.6216154524,94264.150309794451,182393.11371790909,436728.72138987831,285405.54510290548,412356.95645100559,308176.11626234761,323459.00824377284,310730.24823898112,571964.18087784329,191723.5976879826,179119.68659320087,797439.11821258999,3469224.8862799276,91129.248852135555,305357.42337009008,287952.06749093521,607009.17096966831,254096.22706671926,344999.9533692046,271390.11290087219,282698.58199761162,30515.202778975829,122561.26743503781,72453.729511025129,235722.3687693516,60938.034766548386,133332.04027952236,606950.16832941945,554843.91924616857,192702.89790467772,508650.58267187333,4815222.5252249977,63252.120955035229,100260.64286967961,334487.5830332312,540860.96604147961,280792.34208448214,168926.43412978039,134493.69517063268,37375.444889106737,325689.34722830099,368787.55396381952,326191.9853027566,1036395.5463212557,78589.846609988672,341944.9978683017,434452.70852063614,376549.12871504819,999626.07212035649,64708.6639880328,455316.31118635245,387712.7819698574,151472.2482192374,160031.61795190515,189403.60599733776,507710.39988609945,2797420.9261472807,74723.044256834488,304360.46670113143,549220.82188432908,30991.810289458514,314779.3963720118,275819.79098078306,92432.72214707754,256689.49021258549,123634.83173678037,99720.118968567884,57047.69703542551,193846.66079899439,850821.1838265172,372161.12791428727,12479.023991836975,530016.72201430437,924649.09542865597,29712.961235479212,3539908.3123339503,231001.17046997827,179624.65034304309,1184348.9905626499,8712878.3696549367,258094.13779181521,16739.463991329481,189668.75703881172,814710.20340053353,2451801.3598822178,88773.450492188029,937507.70838948002,103010.66377225524,105262.28625188749,210886.6573850174,195539.91577558473,108277.65333997221,338128.58924929879,62256.113794153855,507812.47202584241,786514.05847137282,203959.21210574437,336407.20031108515,42996.181468922739,326530.46343539475,3129050.8312895121,1491120.942508558]
[]
[null,null,null,null,null,null,null,"Total All Non-Class Salaries",null,377077.20020000002,1277036.0362,4556450.0591000002,2902911.7617000001,1054179.8740000001,5418581.1650999999,5722089.8584000003,259621.79829999999,1677712.4642,1439427.7478,7207344.7088000001,480538.93420000002,6706986.2965000002,2477141.02,3783215.0279000001,1489730.9206000001,781656.71710000001,3617183.3402,4215095.7054000003,2126078.1656999998,3154804.7662,909049.84109999996,3462994.7864000001,553516.31330000004,3171279.7066000002,3071795.0893000001,5168084.3628000002,1622939.6795999999,4937496.6754999999,52528010.043099999,508411.98950000003,1339645.2538000001,2148891.0255,742197.75459999999,5549317.7193999998,3021616.8188,1379702.5441999999,1566207.7401000001,275410.18930000003,2514194.6157,947754.95250000001,1615033.4362999999,3632323.0644,2344773.6751000001,3609380.0515000001,2645992.0216999999,2702905.1403000001,2587731.4689000002,4568861.6862000003,1775044.8587,1594502.9247000001,6652455.0799000002,28010143.434500001,884203.4595,2567153.2662999998,2451890.2834000001,4839002.8114999998,2114757.9890000001,2844016.8687,2223389.6573999999,2398963.0175999999,438556.31140000001,1169473.9184000001,703043.32189999998,2054708.9669999999,724443.55249999999,1240605.3078000001,4893784.6453,4799225.6594000002,1654812.7231000001,4478587.0762,38356547.606600001,704757.03300000005,987721.17830000003,2804334.0196000002,4485017.3328,2340751.9591000001,1500925.0389,1275581.3546,508472.13510000001,2680587.3887999998,3129536.8199,2753642.9356999998,8275163.8935000002,842024.5673,2851074.426,3671208.1716999998,3276384.0463,8180716.3161000004,798583.65399999998,3766307.1927,3096229.3344000001,1364637.8754,1374026.6122999999,1636344.7091000001,3966839.1979,22280919.971999999,781429.54189999995,2406041.2437999998,4787176.5043000001,434176.89679999999,2765488.7492999998,2321242.4237000002,874664.68209999998,2210921.8270999999,1134697.8437000001,943410.27830000001,652115.64410000003,1717007.7890999999,7141424.9351000004,3033103.9026000001,220987.08670000001,4421892.9630000005,7478451.3954999996,417479.51280000003,28679406.2447,2005969.0115,1614215.2126,9536542.4072999991,71698682.383200005,2224241.5008999999,254447.7598,1620389.5385,6468079.3093999997,19440462.7544,933983.96779999998,7408684.0511999996,955158.37470000004,1019654.1174,2006641.2372000001,1740744.1725999999,1072640.3581000001,2879685.8464000002,698605.43110000005,4266815.1995999999,6071019.3672000002,1767582.5763000001,2845401.8451,554804.61179999996,2761442.2292999998,25067395.277800001,11965121.559900001]
[null,null,null,null,null,null,null,"Total All TCRS and FICA",null,60015.638200000001,198673.50450000001,705871.21889999998,449333.40230000002,164595.46739999999,837717.49910000002,887246.6,41724.662600000003,263128.5785,226338.27249999999,1115107.68,75566.548500000004,1038088.7107000001,384140.05530000001,588016.57400000002,234124.99600000001,121657.6888,561387.02989999996,654677.05960000004,332311.5612,490993.45120000001,144541.2984,536780.35869999998,86956.061700000006,493190.69880000001,476663.13740000001,799058.38959999999,253714.0086,766129.75139999995,8109980.7708000001,80250.924299999999,210954.8432,335831.84570000001,115852.89230000001,860560.08420000004,469215.20799999998,215471.07180000001,243968.52679999999,43916.977299999999,392181.77830000001,148332.38920000001,253464.34150000001,564731.21600000001,363334.81880000001,558447.61719999998,410929.0822,421327.10340000002,403524.40419999999,708302.76580000005,276100.6225,250282.64679999999,1030857.5736,4326624.3420000002,140697.049,400373.2403,382613.36349999998,750578.81279999996,330558.82909999997,442548.16149999999,346226.3284,374435.60600000003,69374.604699999996,184697.51749999999,110103.9586,321325.01049999997,113957.2859,195675.35939999999,759381.40859999997,743384.45209999999,259571.4614,693546.68279999995,5922994.4031999996,113018.28569999999,153742.27840000001,436988.27309999999,696357.92779999995,362983.93640000001,233823.92019999999,201099.86610000001,80278.316300000006,417056.473,486252.63140000001,429169.34570000001,1281152.4748,131669.57500000001,444012.71909999999,570790.21869999997,507804.93709999998,1266645.629,125430.21709999999,584617.56779999996,481971.55410000001,214824.42139999999,213943.02499999999,253824.13889999999,615596.64040000003,3442428.46,124844.909,375437.7708,740653.72309999994,68679.447499999995,429200.48800000001,361427.98180000001,137136.21909999999,345418.72470000002,177434.522,149822.5209,104890.9375,269201.28509999998,1106317.2716999999,471756.2059,35540.582699999999,686583.17630000005,1158231.9179,65971.683999999994,4429431.8815000001,312897.24290000001,253358.4878,1475789.0601999999,11068214.670399999,347464.04889999999,40766.503700000001,254276.6324,1000621.4362,3004000.7343000001,146068.9081,1147409.0453000001,149078.14129999999,161612.4559,312108.73019999999,272870.96659999999,167803.91029999999,448613.52549999999,112062.3484,662685.67850000004,939475.34109999996,276976.95520000003,443334.72460000002,87493.256599999993,430365.63299999997,3872190.2184000001,1850063.5697999999]
[null,null,null,null,null,null,null,"Total All Insurance",null,75049.258900000001,273119.32829999999,977704.90009999997,628521.7879,220890.5956,1174820.7186,1225280.1683,52492.560400000002,346303.47700000001,293706.91930000001,1552701.0941000001,98858.941600000006,1443831.024,532978.85309999995,803397.97759999998,305058.11580000003,164569.37280000001,771144.04469999997,897842.42969999998,443725.05089999997,666063.35349999997,179762.26379999999,744589.41209999996,115690.0825,672508.3186,656919.1557,1120346.8154,339085.53409999999,1054342.1705,11384961.8818,104701.94809999999,271759.61359999998,448803.37900000002,160299.54070000001,1187291.1040000001,643371.36259999999,291974.90269999998,332986.97720000002,57035.616900000001,527470.76100000006,197444.22029999999,332170.38620000001,770418.32909999997,503717.9166,781781.43940000003,564903.473,569147.68149999995,543541.15960000001,978374.01710000006,378253.41840000002,327879.66220000002,1427742.8885999999,6066189.7545999996,174152.2494,539533.10900000005,514936.20159999997,1033019.0023000001,441494.74190000002,602082.91559999995,470438.46860000002,503283.23509999999,89257.029800000004,234046.0888,148125.07889999999,428462.9939,151305.30489999999,249900.68470000001,1045028.1968,1033296.4571,340797.01980000001,965775.89300000004,8313216.7187000001,134716.66070000001,210260.37899999999,591522.56180000002,956872.65350000001,501950.95130000002,319165.12790000002,258366.0778,104333.8942,568262.36880000005,666264.53540000005,580121.71799999999,1778980.1491,175935.12289999999,602114.13009999995,780155.81229999999,705315.81869999995,1758761.8332,164912.23480000001,804779.21900000004,654428.62910000002,277779.16149999999,292100.59409999999,352624.54979999998,846192.47309999994,4821799.4018999999,151655.6894,503740.21029999998,1032716.9392,88624.922500000001,592977.01659999997,491096.8774,183147.6876,462190.95380000002,236809.0379,186876.1269,123053.76519999999,355000.47039999999,1533610.3387,643528.45220000006,44721.416499999999,942101.91009999998,1606356.5459,85549.215599999996,6220074.9682,422206.74310000002,333073.12579999998,2052721.5351,15556918.9868,464848.79800000001,52123.017599999999,334101.4866,1394577.5411,4203378.8250000002,194932.2991,1591278.0955000001,200478.91759999999,204310.1182,428280.36839999998,360287.29670000001,224341.986,606633.32499999995,133161.7481,909088.12239999999,1306947.5939,365298.27419999999,600312.96849999996,114542.556,581795.91559999995,5431651.0810000002,2585265.6567000002]
[]
[null,null,null,null,null,null,null,"County CDF",null,1,1,1.0099199999999999,1.03227,1,1.03227,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0099199999999999,1,1,1.03227,1,1,1.0400400000000001,1,1,1,1,1,1,1,1,1,1,1,1,1,1.05705,1.03227,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.00142,1,1.03227,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.03227,1,1,1,1,1,1,1.0099199999999999,1,1,1,1,1,1,1,1,1,1,1.0025500000000001,1,1,1,1,1,1,1.03227,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.05705,1]
[null,null,null,null,null,null,null,"CDF",null,0,0,52202.227077759628,108176.95144228007,0,201890.75789373415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6353.4859599999545,0,0,192559.69661994811,0,0,2427945.1521885605,0,0,0,0,0,0,0,0,0,0,0,0,0,154497.58957699512,134495.79886894909,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,62876.949653914977,0,36835.02574770902,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60995.748724960038,0,0,0,0,0,0,31691.317234015773,0,0,0,0,0,0,0,0,0,0,13026.614155215266,0,0,0,0,0,0,2670887.7679196736,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1651003.3525582112,0]
[]
[null,null,null,null,null,null,null,"Total Non-Class Positions",null,512142.09730000002,1748828.8689999999,6292228.4051999999,4088943.9032999999,1439665.9369999999,7633010.1407000003,7834616.6266999999,353839.02130000002,2287144.5197000001,1959472.9395999999,9875153.4828999992,654964.42429999996,9188906.0311999992,3394259.9284000001,5174629.5795,2028914.0323999999,1067883.7786999999,4949714.4148000004,5767615.1946999999,2902114.7777999998,4311861.5708999997,1233353.4032999999,4744364.5571999997,762515.94350000005,4336978.7240000004,4205377.3823999995,7280049.2643999998,2215739.2223,6757968.5974000003,74450897.847900003,693364.86190000002,1822359.7106000001,2933526.2502000001,1018350.1875999999,7597168.9075999996,4134203.3894000002,1887148.5186999999,2143163.2440999998,376362.78350000002,3433847.1549999998,1293531.5619999999,2200668.1639999999,4967472.6095000003,3366324.0000999998,5084104.9069999997,3621824.5769000002,3693379.9251999999,3534797.0326999999,6255538.4691000003,2429398.8996000001,2172665.2337000002,9111055.5420999993,38402957.531099997,1199052.7579000001,3507059.6156000001,3349439.8484999998,6622600.6266000001,2886811.56,3888647.9457999999,3040054.4544000002,3276681.8587000002,597187.94590000005,1588217.5247,961272.35939999996,2804496.9714000002,989706.1433,1686181.3518999999,6698194.2506999997,6575906.5685999999,2255181.2042999999,6137909.6519999998,52655635.678199999,952491.97939999995,1388558.8614000001,3832844.8544999999,6138247.9140999997,3205686.8467999999,2053914.0870000001,1735047.2985,693084.3456,3665906.2305999999,4282053.9867000002,3762933.9994000001,11335296.5174,1149629.2652,3897201.2752,5022154.2027000003,4489504.8021,11206123.7783,1088926.1059000001,5155703.9795000004,4232629.5175999999,1857241.4583000001,1880070.2313999999,2303789.1464999998,5428628.3114,30545147.833900001,1057930.1403000001,3285219.2248999998,6560547.1666000001,591481.26679999998,3819357.5710999998,3173767.2829,1194948.5888,3018531.5055999998,1548941.4036000001,1280108.9261,880060.34680000006,2341209.5446000001,9781352.5454999991,4148388.5606999998,301249.08590000001,6063604.6635999996,10243039.859300001,569000.41240000003,39328913.094400004,2741072.9975000001,2200646.8262,13065053.002599999,100994703.8083,3036554.3478000001,347337.28110000002,2208767.6575000002,8863278.2866999991,26647842.313700002,1274985.175,10147371.192,1304715.4336000001,1385576.6915,2747030.3358,2373902.4358999999,1464786.2544,3934932.6968999999,943829.52760000003,5838589.0005000001,8317442.3021999998,2409857.8056999999,3889049.5381999998,756840.42440000002,3773603.7779000001,36022239.929799996,16400450.7864]
[]
[null,null,null,null,null,null,null,"Non-Instructional Equipment",null,14069.07690625,52098.643906249999,165797.615965,121086.04739875,41935.653749999998,237818.13962999996,226627.12583124998,9796.7849999999999,56212.440836250003,43674.63602125,277419.44892500003,13668.070625,261888.55708999999,105621.86706125,141240.48055749998,48988.53765625001,140.68187499999999,133642.21565375003,161264.56505249997,74086.71249999998,108330.64187499999,27909.213952499995,146508.860625,24970.412513749998,116884.92945749999,114402.61476624999,227887.94905875,52729.374447499998,188201.48207999999,2167492.3100328748,22134.389999999996,41428.112764999998,75029.658554999987,36723.3055475,216060.81600999998,101443.84128625,66857.115000000005,65217.883300000001,9732.2902274999997,87397.561667499991,36221.338572500004,54663.901875000003,134869.95508874999,93694.095625000016,159326.97939250001,103712.78500000003,98534.326653749988,89780.155951124994,169715.41915999999,72740.433794999975,52009.799145000005,271056.34312499996,1158071.0913499999,25532.445581249995,92153.319109999982,90908.623716249989,173692.74301124999,72835.724813750014,101686.66124999999,76844.998124999998,87330.368598749992,16424.819183749998,34666.768608750004,26664.024068750005,74658.231573750003,32757.941875,37800.27952625,185986.175625,206164.73312500003,52156.554555000002,196068.72927124999,1559427.8771024998,19690.427500000002,42731.498437500006,103992.55980999999,176254.98216625,95672.978951249999,57633.207794999995,42870.041961249997,21495.21,97707.878375,124249.833705,102333.3514825,323849.59767750005,35369.450558750003,104985.32136,144253.57812500003,139749.57962624999,328904.17256499996,34383.938414999997,143308.38917625003,108160.65875124998,44177.586875000001,50942.383650000003,66034.023476250004,137308.3276125,906482.1875,22219.890792499998,75665.645768749993,221611.21875,17799.228500000001,116478.76157249998,84842.366875000022,31940.410515000003,79560.525337499988,42647.476875,26544.106467500002,16959.564472499998,59029.876249999987,292073.15578000003,110406.60510250002,6603.4409249999999,169140.74764625001,293741.76889125007,17055.896874999995,1187567.5495012498,74344.981765000004,57338.811875000007,374857.64812874992,3046285.9180091252,78776.677796249991,8923.2456249999996,52998.249211249997,249006.69634875003,774106.92187374982,38383.527499999997,283295.56687499996,33764.485611249998,32966.162312500004,88823.882562499974,60925.077015000003,42423.979982500001,106789.36596750001,18550.188348749998,167080.46268,222152.58142,57324.657893749994,106913.5099875,22781.686751249999,101695.70768749999,1026017.5709025001,478772.06546749995]
[null,null,null,null,null,null,null,"Other Trans. and M&O"]
[null,null,null,null,null,null,null,null,"55% Pupil Trans.",0,236986.29966000002,1487823.2091250001,600572.17077000008,174440.65958000001,1059849.2480950002,1568416.6114099999,0,497319.60069000005,490760.98148000002,2215815.1854850003,108151.55120000002,1934330.2711700001,433014.94005000003,1109433.2405750002,421224.84299500001,823075.27071000007,1067691.3750800001,1184253.6301750003,635167.42360500013,1059180.3532750001,221728.73321500004,699644.1912900001,0,898131.11481499998,880618.54980000004,992625.92390500009,509875.70837500005,1479678.8970699999,14212554.367000002,0,394609.57987000002,667064.24174500012,0,1540025.2701350001,1159857.826325,0,247126.17726500001,26995.523940000003,809513.92142500007,154522.79843,477084.88382500003,1048161.3081500002,697450.57409500005,644727.05220000003,645725.67961000011,792452.71941000014,806525.39165000012,1435794.9623600002,311953.35017000005,461302.82082500006,1652133.3068349999,7483921.6554850005,247536.13478000002,752748.02080500009,671716.79140500003,1587967.3689000001,667065.39757000003,866786.01669000008,697613.27806499996,677846.77757500007,0,328348.77713,133193.78990500001,549365.76722500008,0,355929.09781000006,1475247.64112,972153.97493500006,540816.93836500007,806446.37034500006,10808421.655075001,151620.54539499999,146740.54845999999,790525.110705,1198634.1969250001,651288.80388000002,317650.58275500004,310784.71748499997,0,807726.8189650001,805464.91872000007,773756.17357500014,2473685.9122250001,97747.246960000004,830289.34950500005,932775.76821000001,649760.83128000004,2207456.7376950001,0,1022309.0198200002,1046690.40465,390212.88553500001,364860.48522000003,367578.43210000003,1396464.835095,6331105.5704050008,185654.32644,921696.25949500012,971242.60854500008,0,546239.16743000003,660603.54332500009,182961.61455000003,615056.61717500002,280307.97025000001,284627.23772999999,143276.76418,468599.39802500006,1731137.9103150002,928016.14614500001,0,1206930.067695,2133375.0260350001,0,7312776.4028550014,523586.87117000006,408266.94557000004,2747078.2513350002,17398522.759255003,628433.74330000009,0,509857.13394000003,1974031.1078400002,5727976.6929000001,124750.773455,2309717.3586300001,226687.74386500003,248344.01240000004,254150.31268,457385.48262000002,167576.51630500003,809944.33575000009,155377.21842500003,1106021.0781950001,2090193.8147750003,548477.01348000008,776726.16587500006,0,773655.65035000013,6807877.5913500004,3316760.6299300003]
[null,null,null,null,null,null,null,null,"40% M&O",75098.518000000011,305787.05320000002,980376.29059999995,728272.25416000001,226769.27988000002,1387240.16032,1315702.9357200002,51732.487720000005,327828.72143999999,255365.12952000002,1616749.2376800003,79232.751359999995,1532153.8128800001,622459.07588000002,822496.84096000006,285504.61244,949.62919999999997,776755.54980000004,944464.88168000011,432817.80820000009,632716.43140000012,161915.19996,854270.22136000008,132809.24012,688788.34084000008,680090.23864000011,1325884.3776400001,319355.26392000006,1092935.8119600001,12501173.2794,120160.38772,243294.36444000003,435589.79415999999,240442.57584000003,1261463.66132,592744.95027999999,387035.15247999999,384510.69608000002,52819.585679999997,504228.27292000002,208925.64024000001,307109.84788000002,786730.36135999998,507332.91256000003,930976.47588000004,606374.87552,573879.73103999998,526610.62784000009,995946.82324000006,426204.27804,305536.17568000004,1579289.05736,6708964.5463200007,148439.91016,539231.44415999996,529290.53760000004,1021951.9384,426518.29284000001,600337.90032000002,463648.84135999996,509605.82156000001,94918.238600000012,202130.30232000002,152717.83040000001,433565.78328000003,189549.15575999999,220589.22716000001,1083251.8972,1195588.94056,304415.72940000001,1142289.4730799999,9082357.4582000002,114045.05824,231822.73155999999,609235.78892000008,1028559.9771600001,518162.58608000004,352185.59620000003,248826.78876000002,116257.17912000002,572485.92456000007,707777.64956000005,592578.83476,1874448.9083200002,191138.84143999999,610742.66416000004,842588.33831999998,816849.70816000004,1905292.52832,201277.78444000002,858648.73424000002,635067.4678000001,258314.51240000001,298767.21044,388646.93684000004,817536.75948000001,5248111.6834000004,131161.74788000001,443976.8028,1178595.2761200001,96400.737200000003,681179.90016000008,497614.58471999998,187716.85936,462953.12308000005,231673.72516000003,154930.49812,99297.208680000011,347364.81572000001,1702241.77752,651425.10467999999,38816.290560000001,990303.68680000014,1712483.12788,92422.847840000002,7022178.9212800004,432941.60368,336035.53628,2185538.3983200002,17611504.81532,460025.69736000005,52068.486920000003,311865.13059999997,1457430.5454800001,4502033.4779600007,208085.97880000001,1656293.41176,196769.17356000002,191960.38684000002,517340.34460000007,358748.40536000003,245394.75323999999,609968.91775999998,108897.86076000001,976278.12459999998,1306364.31308,335250.53023999999,622733.49972000008,133740.60928,593686.50964000006,6019596.6486400003,2829023.7527200002]
[null,null,null,null,null,null,null,"Capital Outlay",null,383149.8970205207,1595930.3537792852,5123711.8952851053,3825328.9041552534,1157643.1565423424,7226956.4545997698,6847822.438917554,263807.76391931128,1708623.5022350755,1331698.4202085577,8424988.6724701859,412205.00642493798,7990191.1632890031,3253618.041496593,4284487.3146780469,1487412.3468300542,5131.5095451667967,4043573.5868010335,4926096.224816341,2256916.7437171722,3297599.8730023848,842674.50510469044,4450603.0585194472,677477.38922349107,3598720.7153243269,3561740.3544179248,6904453.9979901183,1677251.9573056614,5689986.4060082324,64981704.179453537,613517.83655290178,1270223.8065740541,2267403.7535931906,1288215.9152548625,6573698.1655153669,3089542.3285578117,2013906.858739885,2008740.1290876449,269684.38670003915,2621397.6581254518,1085657.446951224,1583772.4433464846,4100090.3020209325,2590057.3875803025,4853238.366168105,3161439.8728912799,2989790.095129774,2747429.5266429167,5197586.6584610585,2222543.1116400934,1594872.9177423182,8226552.4164093807,34910419.75319577,772836.09593973216,2812406.8769592517,2757323.3555247341,5336197.0769677777,2225689.7150381724,3138061.4045120957,2437692.5916258101,2656156.7939609247,493573.71581253945,1053586.7547039667,792719.18944188359,2257284.5502889357,985692.90079246229,1149620.0429705889,5641657.2627659328,6223124.1059257099,1585910.3382859537,5950403.3698321069,47317152.608142115,593541.86382909596,1183611.5202251943,3177887.9970284197,5362238.6178649226,2645371.5292787175,1857633.8169043497,1294839.5738712791,593490.42534579965,2985654.8137634736,3665014.2572926087,3083751.0454875454,9751941.2335538436,975723.87556220847,3180443.7812451278,4392915.0785840359,4260035.5480150869,9913455.2495000605,1050096.1976480226,4505427.1097687259,3314606.5756259984,1347009.5468167532,1558965.742488703,2030625.0868353629,4282324.9492271692,27307492.888038296,684892.38323927927,2316525.6959023275,6012150.7925370075,492154.07623607735,3551929.0774879265,2597164.0428269664,980179.31536011421,2410584.7272963058,1182920.4022157644,807516.48025206069,517760.02698636684,1813960.020247417,8869054.5942653306,3404915.0541788042,202706.3573181589,5166883.5748353647,8921855.4241140261,471856.69898506149,36700366.717330515,2254541.9851840069,1753056.8849258791,11389149.570195856,91612373.325611681,2398409.9346476914,271330.90667097346,1627987.7760982877,7600886.3244896494,23443414.797174722,1062385.644706832,8636327.3177186064,1025468.7071840762,999665.17114499363,2694356.0655966317,1873293.9206310273,1276510.8137868142,3158911.563446328,568197.47732403129,5090201.6430184226,6821150.3587871194,1748492.5860132161,3244863.967814913,697919.24186646543,3094285.9457757319,31415119.589008957,14794029.271582473]
[null,null,null,null,null,null,null,"Total Other Non-Class Allocations",null,472317.49190000002,2190802.3506,7757709.0109999999,5275259.3766000001,1600788.7497,9911864.0025999993,9958569.1118000001,325337.03659999999,2589984.2651,2121499.1672,12534972.544600001,613257.37959999999,11718563.804500001,4414713.9245999996,6357657.8768999996,2243130.3399,829297.09129999997,6021662.7274000002,7216079.3017999995,3398988.6880000001,5097827.2995999996,1254227.6523,6151026.3317999998,835257.04180000001,5302525.1003999999,5236851.7576000001,9450852.2486000005,2559212.304,8450802.5972000007,93862924.135900006,755812.61430000002,1949555.8637000001,3445087.4481000002,1565381.7966,9591247.9129000008,4943588.9464999996,2467799.1261999998,2705594.8857999998,359231.78649999999,4022537.4141000002,1485327.2242000001,2422631.0769000002,6069851.9266999997,3888534.9698999999,6588268.8737000003,4517253.2130000005,4454656.8722000001,4170345.7020999999,7799043.8633000003,3033441.1735999999,2413721.7132999999,11729031.1237,50261377.046300001,1194344.5865,4196539.6611000001,4049239.3081999999,8119809.1272999998,3392109.1302,4706871.9826999996,3675799.7091999999,3930939.7618,604916.77359999996,1618732.6026999999,1105294.8337999999,3314874.3324000002,1207999.9985,1763938.6475,8386142.9767000005,8597031.7544999998,2483299.5606999998,8095207.9424999999,68767359.598499998,878897.89489999996,1604906.2986999999,4681641.4563999996,7765687.7741999999,3910495.8983,2585103.2037,1897321.1222000001,731242.81440000003,4463575.4358000001,5302506.6593000004,4552419.4053999996,14423925.651799999,1299979.4146,4726461.1162999999,6312532.7631999999,5866395.6671000002,14355108.688100001,1285757.9203999999,6529693.2529999996,5104525.1069,2039714.5316000001,2273535.8218,2852884.4791999999,6633634.8713999996,39793192.329300001,1023928.3483,3757864.4040000001,8383599.8958999999,606354.04189999995,4895826.9067000002,3840224.5377000002,1382798.1998999999,3568154.9929,1737549.5745999999,1273618.3226000001,777293.56440000003,2688954.1101000002,12594507.437899999,5094762.9101,248126.0888,7533258.0768999998,13061455.346899999,581335.44369999995,52222889.590999998,3285415.4419,2554698.1787,16696623.867900001,129668686.81820001,3565646.0531000001,332322.63919999998,2502708.2897999999,11281354.6741,34447531.890000001,1433605.9245,12885633.654999999,1482690.1103000001,1472935.7326,3554670.6055000001,2750352.8856000002,1731906.0633,4685614.1830000002,851022.74479999999,7339581.3085000003,10439861.0681,2689544.7875999999,4751237.1434000004,854441.53799999994,4563323.8135000002,45268611.399899997,21418585.719700001]
[]
[null,null,null,null,null,null,null,"Total Non-Classroom ",null,984459.58920000005,3939631.2196,14049937.416200001,9364203.2798999995,3040454.6867,17544874.143300001,17793185.738499999,679176.05790000001,4877128.7848000005,4080972.1068000002,22410126.0275,1268221.8038999999,20907469.835699998,7808973.8530000001,11532287.4564,4272044.3722999999,1897180.8699999999,10971377.142200001,12983694.4965,6301103.4658000004,9409688.8704999983,2487581.0555999996,10895390.888999999,1597772.9853000001,9639503.8244000003,9442229.1400000006,16730901.513,4774951.5263,15208771.194600001,168313821.98379999,1449177.4761999999,3771915.5743000004,6378613.6983000003,2583731.9841999998,17188416.820500001,9077792.3358999994,4354947.6448999997,4848758.1298999991,735594.57000000007,7456384.5691,2778858.7862,4623299.2409000006,11037324.5362,7254858.9699999997,11672373.7807,8139077.7899000011,8148036.7973999996,7705142.7347999997,14054582.332400002,5462840.0732000005,4586386.9470000006,20840086.665799998,88664334.577399999,2393397.3443999998,7703599.2767000003,7398679.1567000002,14742409.753899999,6278920.6902000001,8595519.9285000004,6715854.1635999996,7207621.6205000002,1202104.7195000001,3206950.1273999996,2066567.1931999999,6119371.3037999999,2197706.1417999999,3450119.9994000001,15084337.227400001,15172938.323100001,4738480.7649999997,14233117.5945,121422995.27669999,1831389.8742999998,2993465.1601,8514486.310899999,13903935.688299999,7116182.7450999999,4639017.2906999998,3632368.4207000001,1424327.1600000001,8129481.6664000005,9584560.6460000016,8315353.4047999997,25759222.169199999,2449608.6798,8623662.3914999999,11334686.9659,10355900.4692,25561232.466400001,2374684.0263,11685397.2325,9337154.624499999,3896955.9899000004,4153606.0532,5156673.6256999997,12062263.182799999,70338340.163200006,2081858.4886,7043083.6288999999,14944147.0625,1197835.3086999999,8715184.4778000005,7013991.8206000002,2577746.7886999999,6586686.4984999998,3286490.9781999998,2553727.2487000003,1657353.9112,5030163.6546999998,22375859.983399998,9243151.4707999993,549375.17469999997,13596862.740499999,23304495.2062,1150335.8561,91551802.685400009,6026488.4394000005,4755345.0049000001,29761676.870499998,230663390.62650001,6602200.4009000007,679659.9203,4711475.9473000001,20144632.9608,61095374.203700006,2708591.0995,23033004.846999999,2787405.5438999999,2858512.4240999999,6301700.9413000001,5124255.3214999996,3196692.3177,8620546.879900001,1794852.2724000001,13178170.309,18757303.370299999,5099402.5932999998,8640286.6816000007,1611281.9624000001,8336927.5914000003,81290851.329699993,37819036.506099999]
[null,null,null,null,null,null,null,"State Share – Fiscal Capacity",null,0.83324007715369708,0.47568518912777646,0.57644939016680186,0.52617907553613996,0.57294335657153206,0.52617907553613996,0.71452137257561077,0.83324007715369708,0.68742584007374319,0.83454395534862558,0.47568518912777646,0.74030512647424418,0.55412146288306752,0.42730622883224378,0.66180519528938109,0.77529050224587115,0.77482703497141592,0.71419584340339271,0.7090650244722505,0.82091411057944652,0.72595493450504622,0.77796295379627844,0.55412146288306752,0.57644939016680186,0.68206338395813804,0.57347402145447468,0.52617907553613996,0.83324007715369708,0.5049862215561165,0.25,0.68056181871494648,0.6991447507344184,0.67337591099110172,1,0.6017188022551202,0.64330015149983488,0.64330015149983488,0.71419584340339271,0.57294335657153206,0.40788138509787863,0.69566508645503089,0.67212244964380474,0.57635318909613842,0.30364954384768739,0.52617907553613996,0.74030512647424418,0.59730887496870211,0.82867478008301176,0.61813387753337534,0.61813387753337534,0.79982868248615213,0.54560288979409322,0.30931412277879522,0.85726306225934634,0.75103171911058542,0.4992945830550134,0.69417414223678553,0.70032894829898318,0.73476168644211892,0.62403251087383249,0.78473998263286504,0.77482703497141592,0.8217659892602629,0.74030512647424418,0.57955559677176893,0.77482703497141592,0.81132300505658084,0.63233623085617241,0.43127624239108442,0.72147422124679661,0.42730622883224378,0.33145348657109419,0.77142639101340404,0.52617907553613996,0.77483642170509404,0.71760378017143878,0.52095730210080471,0.44695707359267667,0.71212947298506002,0.73476168644211892,0.69566508645503089,0.44695707359267667,0.76010669667545172,0.35084735431916447,0.57347402145447468,0.59968165732525347,0.67756618178500605,0.47568518912777646,0.51296354272661149,0.77482703497141592,0.57294335657153206,0.7595719601908496,0.77268977827210528,0.74030512647424418,0.52617907553613996,0.6475588289465195,0.64224307867231634,0.54462036830020644,0.84749476929499989,0.55954810214245787,0.68206338395813804,0.57644939016680186,0.62773711437656976,0.78405138027546606,0.74748581315232421,0.62403251087383249,0.70235250799860827,0.68537482643415215,0.74594483889752139,0.47547347719701283,0.68056181871494648,0.59968165732525347,0.51193568441221893,0.64113487563369143,0.69417414223678553,0.55954810214245787,0.78405138027546606,0.7103921252333758,0.25,0.52617907553613996,0.7039014342294212,0.77482703497141592,0.74426161129707791,0.42730622883224378,0.60270654440188454,0.6475588289465195,0.77149088988751735,0.74030512647424418,0.72260791863008356,0.57347402145447468,0.67847187592087665,0.62773711437656976,0.86338751806125136,0.73666135959613621,0.66866100942762063,0.43127624239108442,0.77558887272003041,0.663790220999805,0.77482703497141592,0.72458287365475149,0.30364954384768739,0.52095730210080471]
[]
[null,null,null,null,null,null,null,"TOTAL STATE NON-CLASSROOM ALLOCATION",null,820291.184059705,1874024.2217891186,8099077.8554502223,4927247.8249502713,1742008.313701544,9231745.65711952,12713611.496365802,565916.71088553988,3352664.3520389739,3405750.6036762856,10660165.037768643,938871.10293358355,11585277.770541692,3336823.1681750263,7632127.7522160811,3312075.4270171141,1469987.0283065913,7835711.9513702337,9206283.6559009962,5172664.7472962756,6831010.0676966896,1935245.9058222405,6037369.9380955258,921035.26300117548,6574752.5981476773,5414873.1164104268,8803450.2909965459,3978680.9781793756,7680219.9000725579,42078455.495949998,986254.85884340806,2637114.9739852441,4295204.8099530833,2583731.9841999998,10342593.581893021,5839745.1849685097,2801538.4797380189,3462962.9020429878,421454.02201159275,3041320.4658669569,1933155.0377481452,3107423.2112300508,6361397.195527927,2202934.616919803,6141758.8452410046,6025401.0126356315,4866894.6926585799,6385057.4612686057,8687613.4742384814,3376766.5167918243,3668323.8291906952,11370411.50841983,27425130.871574081,2051771.1366637312,5785647.4081190638,3694120.4247023449,10233799.645416753,4397309.9234204916,6315658.7185115013,4190911.3363737902,5656108.8652954325,931423.23553533049,2635362.5439511873,1529890.2873294498,3546515.8878418468,1702842.1335893641,2799161.725719017,9538372.9473375622,6543727.8260182496,3418691.7198212999,6081899.8038316518,40246075.134367719,1412782.4812697407,1575098.7305910613,6597334.1057947632,9977516.8091846555,3707227.3641435946,2073441.5925970993,2586716.609120666,1046541.0261269137,5655396.5662907446,4283887.1780076949,6320555.808211498,9037554.9473833889,1404786.9405946927,5171452.1551481783,7680000.569213138,4926148.473279831,13111980.362423025,1839969.383092013,6695070.7132602418,7092240.8407365223,3011138.0597719834,3074935.8545384123,2713333.7612124211,7811025.0210986855,45174312.135114208,1133822.536810243,5968976.5351999961,8361969.126959662,816999.60407646291,5023862.7774189878,4402942.9857243067,2021085.9276808852,4923454.7133107074,2050877.2170903438,1793616.7378688306,1135908.6492286632,3752224.6170333587,10639127.95158069,6290535.9756253799,329450.21525744663,6960719.2329168655,14941324.635732995,798533.40619243588,51227637.440336347,4725076.5791257089,3378159.6442488288,7440419.2176249996,121370249.63988331,4647298.3312635692,526618.88083495782,3506570.6801249245,8607927.1416891646,36822581.865252063,1753972.0804871856,17769753.406195529,2063530.6137118989,2065583.7131571358,3613861.7808107594,3476663.1206756397,2006682.4110627468,7442872.574967525,1322198.3152603987,8811728.6612250395,8089579.3149326071,3955039.9088831465,5735337.8058809359,1248464.8254293166,6040794.9516281979,24683929.925253574,19702103.2262697]
[]
[]
[]
[null,null,null,null,null,null,"Minimum Funding Adjustments ","Minimum Funding Adjustments"]
[]
[null,null,null,null,null,null,null,"FY 2018-19 State Funding",null,3739000,8633000,32499000,21258000,8097000,43157000,50858000,2589000,12463000,12092000,47033000,3347000,49270000,16471000,30508000,11299000,1898000,29663000,33582000,17432000,24395000,6713000,28792000,4958000,25499000,22124000,41641000,12791000,33371000,296226000,4830000,9373000,16411000,10964000,42070000,20864000,13484000,13708000,2002000,13375000,7767000,11946000,25770000,13720000,27949000,21968000,18944000,22120000,33261000,14508000,12554000,54749000,163798000,7093000,21024000,15753000,36986000,16600000,22401000,15760000,20592000,3908000,8751000,6504000,14332000,7229000,9788000,37184000,32329000,11942000,30656000,222109000,5124000,8182000,24452000,37706000,17264000,10099000,9264000,4731000,20758000,20288000,23748000,49846000,7481000,20155000,29477000,22578000,58199000,7615000,26667000,24583000,10638000,11689000,12898000,28750000,181199000,4181000,19253000,43420000,3805000,21992000,17307000,7465000,17511000,8710000,6291000,3817000,13426000,52218000,23746000,1375000,31110000,61144000,3624000,216510000,17414000,12979000,39037000,617235000,17033000,2060000,11932000,39686000,148272000,8086000,62895000,7851000,7540000,16563000,13155000,8524000,26315000,4466000,35523000,34654000,13482000,22284000,5207000,22297000,131872000,81751000]
[]
[null,null,null,null,null,null,null,"Adjusted BEP FY 2015-16 Base",null,3210000,7231000,28781000,18820000,7154000,37034000,42706000,2211000,11238000,11034000,44137000,2817000,44616000,14476000,26601000,10412000,1985000,27017000,30940000,15156000,22991000,5951000,23963000,4206000,22522000,19475000,34352000,11201000,28891000,271083000,3868000,7784000,14315000,10508000,38126000,18404000,11675000,12295000,1504000,15646000,6863000,11354000,24089000,13431000,24221000,19325000,17151000,19291000,31275000,12581000,12133000,44777000,139056000,6138000,20141000,14377000,33279000,14973000,19630000,14246000,20505000,3377000,7785000,5840000,13364000,6247000,8839000,32594000,27543000,12283000,25790000,183493000,4707000,4032000,23402000,33157000,15282000,8785000,9096000,4503000,18621000,19731000,20271000,44568000,6111000,18551000,25567000,19399000,50948000,6646000,24119000,22127000,9603000,10317000,11997000,26171000,139478000,4507000,17064000,34510000,3349000,19207000,16197000,6659000,16350000,7590000,5887000,3715000,12188000,44168000,21144000,1317000,28549000,54240000,3009000,176045000,15893000,11569000,39381000,555900000,15189000,1825000,11091000,36002000,126364000,7128000,57433000,6934000,6620000,14292000,12123000,7186000,24150000,4657000,32302000,29914000,13309000,20679000,4766000,20387000,118019000,67588000]
[null,null,null,null,null,null,null,"Cost of Raises and Insurance",null,296000,713000,2520000,1782000,643000,3607000,3918000,206000,942000,902000,3816000,251000,3860000,1350000,2253000,831000,41000,2218000,2569000,1275000,1794000,489000,2345000,408000,1868000,1737000,3554000,928000,2615000,25890000,383000,688000,1250000,826000,3311000,1552000,1073000,1069000,158000,1021000,589000,882000,2024000,1262000,2370000,1686000,1416000,1635000,2550000,1163000,965000,4486000,13905000,507000,1555000,1198000,2732000,1248000,1656000,1176000,1561000,302000,643000,493000,1125000,566000,708000,2813000,2664000,875000,2483000,18857000,370000,700000,1858000,2846000,1394000,864000,695000,368000,1583000,1701000,1791000,4083000,627000,1545000,2287000,1878000,4717000,597000,2081000,1807000,794000,883000,1038000,2176000,14086000,316000,1351000,3602000,298000,1773000,1339000,566000,1333000,654000,469000,282000,1010000,4311000,1764000,108000,2499000,4829000,283000,17683000,1275000,978000,3239000,49348000,1294000,158000,876000,3162000,11768000,646000,4678000,586000,569000,1351000,998000,662000,1900000,325000,2721000,2785000,997000,1706000,405000,1668000,11943000,6694000]
[]
[null,null,null,null,null,null,null,"FY 2018-19 Minimum Funding",null,3506000,7944000,31301000,20602000,7797000,40641000,46624000,2417000,12180000,11936000,47953000,3068000,48476000,15826000,28854000,11243000,2026000,29235000,33509000,16431000,24785000,6440000,26308000,4614000,24390000,21212000,37906000,12129000,31506000,296973000,4251000,8472000,15565000,11334000,41437000,19956000,12748000,13364000,1662000,16667000,7452000,12236000,26113000,14693000,26591000,21011000,18567000,20926000,33825000,13744000,13098000,49263000,152961000,6645000,21696000,15575000,36011000,16221000,21286000,15422000,22066000,3679000,8428000,6333000,14489000,6813000,9547000,35407000,30207000,13158000,28273000,202350000,5077000,4732000,25260000,36003000,16676000,9649000,9791000,4871000,20204000,21432000,22062000,48651000,6738000,20096000,27854000,21277000,55665000,7243000,26200000,23934000,10397000,11200000,13035000,28347000,153564000,4823000,18415000,38112000,3647000,20980000,17536000,7225000,17683000,8244000,6356000,3997000,13198000,48479000,22908000,1425000,31048000,59069000,3292000,193728000,17168000,12547000,42620000,605248000,16483000,1983000,11967000,39164000,138132000,7774000,62111000,7520000,7189000,15643000,13121000,7848000,26050000,4982000,35023000,32699000,14306000,22385000,5171000,22055000,129962000,74282000]
[null,null,null,null,null,null,null,"FY 2018-19 Min. Funding Adjustment",null,0,0,0,0,0,0,0,0,0,0,920000,0,0,0,0,0,128000,0,0,0,390000,0,0,0,0,0,0,0,0,747000,0,0,0,1205000,0,0,0,0,0,3292000,0,290000,343000,973000,0,0,0,0,564000,0,544000,0,0,0,672000,0,0,0,0,0,1474000,0,0,0,157000,0,0,0,0,1216000,0,0,0,0,808000,0,0,0,527000,140000,0,1144000,0,0,0,0,0,0,0,0,0,0,0,0,137000,0,0,642000,0,0,0,0,229000,0,172000,0,65000,180000,0,0,0,50000,0,0,0,0,0,0,3583000,0,0,0,35000,0,0,0,0,0,0,0,0,0,0,516000,0,0,824000,101000,0,0,0,0]
[]
[null,null,null,null,null,null,null,"Total State BEP Share",null,3739000,8633000,32499000,21258000,8097000,43157000,50858000,2589000,12463000,12092000,47953000,3347000,49270000,16471000,30508000,11299000,2026000,29663000,33582000,17432000,24785000,6713000,28792000,4958000,25499000,22124000,41641000,12791000,33371000,296973000,4830000,9373000,16411000,12169000,42070000,20864000,13484000,13708000,2002000,16667000,7767000,12236000,26113000,14693000,27949000,21968000,18944000,22120000,33825000,14508000,13098000,54749000,163798000,7093000,21696000,15753000,36986000,16600000,22401000,15760000,22066000,3908000,8751000,6504000,14489000,7229000,9788000,37184000,32329000,13158000,30656000,222109000,5124000,8182000,25260000,37706000,17264000,10099000,9791000,4871000,20758000,21432000,23748000,49846000,7481000,20155000,29477000,22578000,58199000,7615000,26667000,24583000,10638000,11689000,13035000,28750000,181199000,4823000,19253000,43420000,3805000,21992000,17536000,7465000,17683000,8710000,6356000,3997000,13426000,52218000,23746000,1425000,31110000,61144000,3624000,216510000,17414000,12979000,42620000,617235000,17033000,2060000,11967000,39686000,148272000,8086000,62895000,7851000,7540000,16563000,13155000,8524000,26315000,4982000,35523000,34654000,14306000,22385000,5207000,22297000,131872000,81751000]
[]
[]
[]
[]
[]
[]
[]
[]
["District","County","SPED 7-9","K-3","Grade 4","Grades 5-6","Grades 7-8","Grade 9","Grade 10-12","Regular Students","Vocational SPED","Vocational 7-8","Vocational 9","Vocational 10-12","Vocational Enrolled","Vocational Taught","Adult Vocational Students","Adults Grade 9","Adults Grade 10-12","District Total ADM","Option 1","Option 2","Option 3","Option 4","Option 5","Option 6","Option 7","Option 8","Option 9","Option 10","SPED Total","EL Students","11th Grade","Voc Test","At Risk","County SPED Opt. 7-9","County K-6","County 7-12","County Min.","County K-6 Min.","County 7-12 Min.","K-8 Librarians","9-12 Librarians","Regular Principals","K-8 Assistant Principals","9-12 Assistant Principals","K-8 Library Assistants","School Secretaries","CTE Miles","ADM (Transportation)","ADT Per ADM","Miles Per ADM","SpEd ADT Per ADM","Type","CDF","Instuctional  Fiscal Capacity","Classroom Fiscal Capacity","Non-Classroom Fiscal Capacity","FY 2016 Baseline","Total Charter Capital","Mandatory Increase State Share"]
["Alamo City","Crockett",4.3499999999999996,287.17106250000001,91.949999999999989,147.4375,0,0,0,530.90856250000002,0,0,0,0,0,0,0,0,0,530.90856250000002,16.853750000000002,50.524999999999991,11.356249999999999,13.0625,6.5512499999999996,0,4.2624999999999993,0,0,0,102.61125,62,0,0,203,20.549999999999997,1557.1093025,1312.726975,369.69,368.815,1312.726975,1,0,1,0,0,0.5,1.4097333333333333,0,0,0,0,0,0,1,0.89335523046898135,0.91250985472586621,0.83324007715369708,3210000,0,0.89334091787338443]
["Alcoa City","Blount",35.734999999999999,552.79,135.49124999999998,302.05250000000001,302.68124999999998,161.60124999999999,413.07750000000004,1903.42875,0,0,19.25,43.307812499999997,62.557812499999997,62.557812499999997,0,0,0,1965.9865625,46.083749999999995,114.17874999999999,20.456249999999997,34.537500000000001,32.521249999999995,0,22.607499999999998,16.96875,0,0.56000000000000005,287.91374999999999,93,166.18812500000001,15.639453124999999,481,562.23175750000007,9207.7681850000008,7938.2141124999989,1965.9865625,990.33375000000001,939.91781249999997,3,1,4,0,0.5,1,5.2248666666666672,0,1888.6471274999997,0.27318320037349947,0.33057172207693597,8.1645744064490437E-3,0,1,0.67665748826178196,0.70861827729591798,0.47568518912777646,7231000,0,0.67661785888538351]
["Anderson County","Anderson",128.35439499999998,1527.9850000000001,409.9425,906.90181749999988,1125.313044,459.69891124999992,1148.4301487499997,5706.6258164999999,0,0.63228850000000003,113.37403125,435.88167375,549.88799349999999,549.88799349999999,0,0,0,6256.5138100000004,745.11124999999993,377.89874999999995,214.69625000000002,92.461249999999993,95.528749999999988,0.21249999999999999,126.47499999999999,37.344999999999999,0,6.3624999999999989,1696.0912499999997,20,548.40169249999997,137.31392625000001,2264,212.69176249999998,6053.5412950000009,5327.9854350000005,942.27971749999995,928.7047174999999,2044.6553374999999,10.5,4,13,0.5,3,2,18.260529013333333,2742,7262.8689758333321,0.71979360829194072,0.36211585376951361,0,1,1.049581855428622,0.74135421004950297,0.78438054233350263,0.57644939016680186,28781000,0,0.74134263049133753]
["Arlington","Shelby",45.364999999999995,1042.57375,285.13874999999996,600.27749999999992,595.92260724999983,457.87971700000003,1327.6309995000001,4354.78832375,0,17.063617749999999,38.204032999999995,159.22883299999998,214.49648374999998,214.49648374999998,0,0,0,4569.2848075000002,182.905,167.38124999999997,342.69499999999994,106.06625,35.072499999999998,0,37.83625,30.642499999999998,0,0.47249999999999998,903.07124999999985,72,508.65125,49.358216499999997,206,2783.8721602499991,82247.947702750011,62182.163359749997,1612.5093750000001,1272.0650000000001,1178.5878049999999,3,2.6768736666666668,4,2,5.030621,3,12.162280666666668,0,4810.674801666667,0.43938534345902808,0.2159087258001349,2.1161272419563926E-3,0,1.161349550779244,0.73847547688892901,0.79928823253438497,0.52617907553613996,18820000,0,0.73853380859536855]
["Athens City","McMinn",4.7750000000000004,733.80375000000004,190.32625000000002,340.06124999999997,313.51125000000002,0,0,1582.4775,0,0,0,0,0,0,0,0,0,1582.4775,66.771249999999995,147.64875000000001,102.26999999999998,5.9274999999999993,2.8987500000000006,1.9749999999999999,2.5274999999999999,2.3999999999999995,0,0,332.41874999999999,58,0,0,608,56.454207499999995,3884.3557700000001,3416.7875000000004,367.256235,292.89202,70.117499999999993,4.5,0,5,0,0,0.5,5.3112640533333337,0,1559.2600000000002,0.36849317411250632,0.12206645032472667,5.3572421105738182E-3,0,1,0.73288838444646109,0.7798497438295704,0.57294335657153206,7154000,0,0.73285395243228613]
["Bartlett","Shelby",137.647775,2555.1324999999997,681.82749999999999,1491.98875,1437.8197132499999,701.16606600000011,1574.6569894999998,8580.239293749999,0,17.523181749999999,33.035183999999994,343.47176049999996,394.03012624999997,394.03012624999997,0,0,0,8974.2694199999987,476.52125000000001,246.95749999999998,666.73124999999993,190.99250000000001,97.157499999999999,5.6099999999999994,125.01750000000001,78.88,0,6.5512499999999996,1894.4187499999998,221,620.23625000000004,94.126736124999994,1300,2783.8721602499991,82247.947702750011,62182.163359749997,1612.5093750000001,1272.0650000000001,1178.5878049999999,9,3.5967058666666674,10,3.5,7.7901176000000012,7.5,23.927208533333332,0,8511.2935749999997,0.3471963425959021,0.27230486720306396,5.4872191778831134E-3,0,1.161349550779244,0.73847547688892901,0.79928823253438497,0.52617907553613996,37034000,0,0.73853380859536855]
["Bedford County","Bedford",83.259630000000001,2591.6494599999996,712.60968500000001,1420.7552875000001,1317.898416,578.05761300000006,1550.1327839999999,8254.3628754999991,0,8.0377964999999989,83.154354499999997,206.41198600000001,297.60413700000004,297.60413700000004,0,0,0,8551.9670124999993,362.56,186.55500000000001,240.15125,195.44874999999999,104.86,2.8050000000000002,58.177499999999995,24.295000000000002,0,3.0812499999999998,1177.9337500000001,928,616.81174499999997,72.391585125000006,3618,83.259630000000001,4725.0144325000001,3743.6929499999997,8551.9670124999993,4725.0144325000001,3743.6929499999997,11,4,14,2,3.9036726799999997,5,22.969989253333331,944,8421.9518474999986,0.54996514868164592,0.26423011834173682,9.7942458185809132E-3,1,1,0.82903080101088411,0.86531473768331124,0.71452137257561077,42706000,0,0.82900734727112291]
["Bells City","Crockett",0.87499999999999989,239.79749999999999,66.4375,62.58,0,0,0,369.69,0,0,0,0,0,0,0,0,0,369.69,8.2624999999999993,22.14875,9.1150000000000002,7.3599999999999994,6.26,0,0,0,0,0,53.146249999999995,38,0,0,118,20.549999999999997,1557.1093025,1312.726975,369.69,368.815,1312.726975,1,0,1,0,0,0,1,0,0,0,0,0,0,1,0.89335523046898135,0.91250985472586621,0.83324007715369708,2211000,0,0.89334091787338443]
["Benton County","Benton",28.916574999999998,641.57375000000002,163.696235,333.07,309.03344500000003,110.37149875,408.51339174999998,1995.1748955,0,0,33.216788749999999,92.83249825,126.04928699999999,126.04928699999999,0,0,0,2121.2241825000001,273.10625000000005,64.96875,76.873750000000001,83.227499999999992,71.023749999999993,0,20.0975,8.9312500000000004,0,0,598.22874999999988,7,163.69952749999999,31.512321749999998,805,28.916574999999998,1138.3399850000001,953.96762250000006,2121.2241825000001,1138.3399850000001,953.96762250000006,4,1.5,5.5,0,0.5,0,6.130230693333333,195,2132.2612400000003,0.85543145423087708,0.51635324009360117,1.7055446107844957E-2,1,1,0.79539424642070478,0.83244343723930148,0.68742584007374319,11238000,0,0.79538952499717608]
["Bledsoe County","Bledsoe",42.324999999999996,479.14375000000007,121.25750000000001,256.98124999999999,238.99624999999997,87.167994249999992,308.25882374999998,1534.130568,0,0,31.670285749999998,82.298618749999989,113.96890449999998,113.96890449999998,0,0,0,1648.0994725,75.407499999999999,127.9725,46.887500000000003,92.990000000000009,118.14250000000001,0,53.844999999999999,5.3525,0,1.8249999999999997,522.42250000000001,29,119.55298249999998,28.492226124999995,751,42.324999999999996,857.38250000000016,748.39197249999995,1648.0994725,857.38250000000016,748.39197249999995,3,1,4,0,0.5,0,4.4309057599999999,0,1719.6132275,0.88595115981296035,0.88702116786510543,7.6447423116835736E-2,1,1,0.89365738392436256,0.91311728848490503,0.83454395534862558,11034000,0,0.89365545569551874]
["Blount County","Blount",420.79100750000003,3063.3184875000002,830.18500000000006,1583.1334474999999,1427.9016005000001,668.78525300000001,1831.4720082499998,9825.5868042500006,0,73.093179499999991,97.071416999999997,472.90704925,643.07164575000002,643.07164575000002,0,0,0,10468.658450000001,258.97375,474.52749999999997,202.67624999999998,144.94624999999999,149.48874999999998,6.6999999999999993,360.48874999999998,81.898750000000007,0,13.618749999999999,1693.3187500000001,229,806.87103749999994,142.4946165625,2832,562.23175750000007,9207.7681850000008,7938.2141124999989,1965.9865625,990.33375000000001,939.91781249999997,17,4.2858635599999992,19,0.5,6.7892911599999994,3.5,29.266158960000002,0,10718.147029166665,0.76832683649426226,0.31780990912551194,1.0291579912693454E-2,1,1,0.67665748826178196,0.70861827729591798,0.47568518912777646,44137000,0,0.67661785888538351]
["Bradford Special School District","Gibson",5.6,159.15,41.368749999999999,74.043750000000003,93.486249999999998,35.167920750000008,78.659265249999976,487.47593599999999,0,0,5.3745792499999991,22.925734749999997,28.300313999999997,28.300313999999997,0,0,0,515.77625,43.185000000000002,10.9025,4.9937499999999995,21.098749999999999,15.157499999999999,0,3.6374999999999997,1.8399999999999999,0,0,100.81500000000001,0,39.51,7.0750784999999992,155,148.145095,4570.0780724999995,3913.9183025000002,515.77625,274.5625,235.61374999999995,1,0.5,2,0,0,0,2,0,505.46624999999995,0.41653364591602315,0.67000846578118067,5.8691686470989249E-3,1,1,0.83678971923217704,0.86811013785853008,0.74030512647424418,2817000,0,0.83677246202816302]
["Bradley County","Bradley",254.09845749999999,2784.08,756.49249999999995,1520.0827675,1490.5963815,638.68536349999999,1890.4576529999999,9334.4931230000002,0,20.924340999999998,98.522383999999988,428.64721199999997,548.09393699999998,548.09393699999998,0,0,0,9882.5870599999998,521.88499999999999,479.71374999999995,161.31,187.23874999999998,206.185,0.99999999999999989,152.49624999999997,113.5,0,5.5287499999999996,1828.8574999999996,192,768.91964749999988,131.79239899999999,3679,358.75970749999999,7969.7115174999999,7082.7520850000001,5528.6362499999996,2909.0562500000001,2514.9187499999998,13,5.2866409333333335,15.5,2.5,6.6682381199999998,4,27.743404079999998,0,9873.2356708333336,0.7166975011279243,0.24166343026212944,1.0144597307231721E-2,1,1,0.73338967857489556,0.78513907639192992,0.55412146288306752,44616000,0,0.73335523052307994]
["Bristol City","Sullivan",70.162207499999994,1132.96875,285.04874999999998,589.53625,502.44613400000003,305.33801074999997,889.1280472499999,3774.6281494999998,0,11.9217285,42.798819249999994,156.38213525,211.10268300000001,211.10268300000001,0,0,0,3985.7308324999999,156.60499999999999,212.3175,130.53874999999999,58.641249999999999,71.349999999999994,6.8937499999999989,68.356250000000003,1.625,0,3.1762499999999996,709.50374999999997,43,340.58508999999998,49.795238625000003,1250,352.98916049999997,10793.6210675,9634.4196845000006,3985.7308324999999,2007.55375,1908.0148749999998,6,2.5,8,0,1.5,1,11.185456186666666,0,3969.0491299999999,0.29288039240438091,0.12505094219716381,1.4181398320626652E-2,0,1,0.64538809596033153,0.71664722680089743,0.42730622883224378,14476000,0,0.64535110741293666]
["Campbell County","Campbell",155.99250000000001,1562.0774999999999,421.76,823.05624999999986,808.60558125,333.26951800000001,926.73976100000004,5031.5011102499993,0,10.016683749999999,33.542981999999995,254.76867899999996,298.32834474999993,298.32834474999993,0,0,0,5329.8294549999991,336.98624999999993,421.72375,144.07124999999999,31.443749999999994,111.09875,1.0249999999999999,137.30250000000001,28.475000000000001,0,13.6975,1225.82375,58,396.38624999999996,72.07791524999999,3047,155.99250000000001,2806.8937499999997,2366.9432049999996,5329.8294549999991,2806.8937499999997,2366.9432049999996,8.5,3,10.5,0,2.8529253200000002,2.5,15.13519616,0,5482.9811383333335,0.76315296875255256,0.28056513318609405,8.2132934980371185E-3,1,1,0.78405913945584982,0.85322030362365264,0.66180519528938109,26601000,0,0.7840219702599831]
["Cannon County","Cannon",21.567484999999998,558.12136749999991,133.0116625,304.23364000000004,281.52999999999997,111.7299895,328.39760524999997,1738.5917497500002,0,0,28.066030499999997,81.966282249999992,110.03231274999999,110.03231274999999,0,0,0,1848.6240625000003,133.15625,71.804999999999993,43.16375,40.36,11.834999999999999,1.03125,15.557499999999999,4.9662500000000005,0,1.2149999999999999,323.08999999999997,7,141.77236249999999,27.508078187499997,617,21.567484999999998,995.36667,831.68990749999989,1848.6240625000003,995.36667,831.68990749999989,4,1,5,0,0.5,0,5.5140534933333338,0,1924.4015425,0.55211969879202072,0.53401883337279998,3.7798764131888547E-2,1,1,0.84477283647283197,0.87120794614624064,0.77529050224587115,10412000,0,0.84474019760854535]
["Carroll County","Carroll",0,0,0,0,0,0,5.3087499999999999,5.3087499999999999,0,0,0,0,0,43.327542249999993,0,0,0,5.3087499999999999,0,0,0,0,0,0,0,0,0,0,0,0,1.7,0,0,35.024999999999999,2320.4716900000003,1999.6849599999998,5.3087499999999999,0,0,0,0.5,0.5,0,0,0,0.5,1554.3,4372.0816966666662,0.59657546396153849,0.26443772407427618,4.8390373589763417E-3,1,1,0.85282549786717132,0.88633570444630216,0.77482703497141592,1985000,0,0.85279819518231648]
["Carter County","Carter",93.711632500000007,1499.4160125000001,398.52203250000002,787.90470249999998,820.04421024999999,300.74798125000001,909.14140650000002,4809.4879780000001,0,15.538799749999999,59.428213749999998,158.64748599999999,233.61449949999997,233.61449949999997,0,0,0,5043.1024775000005,245.88374999999996,363.84624999999994,180.51624999999999,93.816249999999997,67.666250000000005,12.422499999999999,77.958749999999995,14.912500000000001,0,7.3837499999999991,1064.4062499999998,40,336.86174249999999,54.518924937499989,2282,144.48000500000001,3886.6674399999997,3473.0072324999996,2461.0522000000001,1200.8246924999999,1209.4591350000001,8,4,14,0,1.5,1.5,15.909669813333334,108,5257.2462425000003,0.7447105359106958,0.28760303973910728,1.3620565475475094E-2,1,1,0.82053968483455031,0.85934073233660202,0.71419584340339271,27017000,0,0.82052742074712526]
["Cheatham County","Cheatham",95.354304999999997,1661.1299999999999,495.40499999999997,955.34827999999993,964.04269999999997,423.54834725000001,1232.9704442500001,5827.7990764999995,0,0,47.91415275,209.74205574999996,257.65620849999993,257.65620849999993,0,0,0,6085.4552849999991,280.46375,454.48374999999999,360.71875,24.296249999999997,24.75,0,97.741249999999994,22.125,0,1.00875,1265.5875000000001,102,451.50250000000005,64.414052124999984,1539,95.354304999999997,3111.88328,2878.2177000000001,6085.4552849999991,3111.88328,2878.2177000000001,9,3.5,12,0.5,2.5,2.5,16.651410800000001,0,6265.2852316666658,0.55342678560610237,0.29283050951833778,9.2429949888482611E-3,1,1,0.81043589134064398,0.83248880422069504,0.7090650244722505,30940000,0,0.81042028055904392]
["Chester County","Chester",19.206249999999997,827.74125000000004,231.0275,422.62,417.2525,209.938425,556.27975975000004,2684.0656847499995,0,0,28.350324999999998,83.308990249999994,111.65931524999999,111.65931524999999,0,0,0,2795.7249999999995,63.751249999999999,102.675,51.94,92.572499999999991,76.356249999999989,2.9237500000000001,14.356249999999999,6.8049999999999997,0,0.77874999999999994,412.15874999999994,10,212.97874999999999,27.914828812499998,883,19.206249999999997,1481.3887500000001,1295.1300000000001,2795.7249999999995,1481.3887500000001,1295.1300000000001,4.5,1,5.5,0,1,1,7.8997333333333328,0,2820.0908333333332,0.60426067836467445,0.64418728829360994,7.8177150913283228E-3,1,1,0.87658893924503867,0.89847067546377979,0.82091411057944652,15156000,0,0.8765867193391228]
["Claiborne County","Claiborne",58.2575,1172.50875,302.82124999999996,632.63374999999996,683.61374999999998,305.27071025000004,714.77915949999988,3869.8848697499993,0,0,45.923039750000001,172.1408405,218.06388025000001,218.06388025000001,0,0,19.84375,4087.9487499999996,227.53500000000003,159.08999999999997,55.33,118.79499999999999,155.45125000000002,6.9624999999999986,48.14875,10.11,0,10.34,791.76250000000005,13,292.31,54.515970062500003,1735,58.2575,2107.9637499999999,1921.7275,4087.9487499999996,2107.9637499999999,1921.7275,7.5,2,10,0,1.5,1,12.555733333333333,0,4276.1236166666667,0.84792138668177031,0.70492193480671006,6.406113524540024E-3,1,1,0.81388095182335196,0.85618810482612528,0.72595493450504622,22991000,0,0.81384943149722777]
["Clay County","Clay",10.67422,327.05624999999998,86.632499999999993,165.2475,166.54374999999999,67.630725749999996,174.89301874999998,998.67796449999992,0,0,14.70799925,39.791921249999994,54.499920499999995,54.499920499999995,0,0,3.6749999999999998,1053.1778849999998,57.201249999999995,46.694999999999993,37.875,18.877500000000001,7.5437499999999993,0,7.9999999999999991,2.4824999999999999,0,0.99999999999999989,179.67499999999995,7,85.588292500000009,13.624980124999999,379,10.67422,578.93624999999997,463.56741499999993,1053.1778849999998,578.93624999999997,463.56741499999993,1.5,1,2.5,0,0.5,0.5,3.0153333333333334,1140,1035.25746,0.65972317005407854,0.49681683369210722,3.4902750986535594E-3,1,1,0.84766181972843391,0.88230163905236603,0.77796295379627844,5951000,0,0.84762986078925606]
["Cleveland City","Bradley",104.66125,1627.8912500000001,394.18875000000003,886.97624999999994,846.18607949999989,347.50198399999999,1052.3062905000002,5259.7118539999992,0,35.403920499999998,72.053016,161.46745949999996,268.92439599999994,268.92439599999994,0,0,0,5528.6362499999996,436.34500000000003,383.98874999999998,217.27875,89.923749999999984,79.452499999999986,4.7612500000000004,66.352499999999992,36.903750000000002,0,5.5749999999999993,1320.58125,661,400.62125000000003,58.380118874999987,2413,358.75970749999999,7969.7115174999999,7082.7520850000001,5528.6362499999996,2909.0562500000001,2514.9187499999998,7,2.6370000000000005,8.5,2,3.4110000000000009,2,15.251466666666667,0,5393.2861283333332,0.45843170091503865,0.2195940109892377,1.4621265178644517E-2,0,1,0.73338967857489556,0.78513907639192992,0.55412146288306752,23963000,0,0.73335523052307994]
["Clinton City","Anderson",13.574999999999999,563.78189999999995,139.1853175,225.73749999999998,0,0,0,942.27971749999995,0,0,0,0,0,0,0,0,0,942.27971749999995,97.587499999999991,101.85499999999999,20.195,6.6174999999999997,6.1224999999999987,0,21.111249999999998,0,0,1.5249999999999999,255.01374999999999,9,0,0,291,212.69176249999998,6053.5412950000009,5327.9854350000005,942.27971749999995,928.7047174999999,2044.6553374999999,2,0,2.5,0,0,0.5,2.9546666666666668,0,0,0,0,0,0,1.049581855428622,0.74135421004950297,0.78438054233350263,0.57644939016680186,4206000,0,0.74134263049133753]
["Cocke County","Cocke",79.487499999999997,1173.13625,329.52249999999998,683.16125,638.37750000000005,354.73817874999997,903.86592750000011,4162.2891062500003,0,0,38.421261250000001,210.04168749999999,248.46294875000001,248.46294875000001,0,0,6.40625,4410.7520549999999,262.28749999999997,357.80124999999998,191.02875,19.2,58.577500000000001,5.9437499999999988,61.074999999999996,25.7225,0,10.11375,991.74999999999989,31,347.82358500000004,62.115737187500002,2548,103.6875,2697.4677499999998,2281.265805,671.66899999999998,511.64774999999997,135.82124999999999,7.5,3.5,10,0,2,1.5,13.070265386666666,50,4476.3410141666664,0.6040759610231341,0.36778550341071842,1.3235512325616745E-2,1,1,0.79805685171734331,0.86155487743968384,0.68206338395813804,22522000,0,0.79802552573756769]
["Coffee County","Coffee",50.517499999999998,1067.605,327.85374999999999,629.99440249999998,573.38597274999995,411.89328075000003,969.65044349999982,4030.9003494999997,0,12.686207249999999,32.411719249999997,241.0815265,286.17945299999997,286.17945299999997,0,0,0,4317.0798024999995,182.1825,217.74124999999998,137.74249999999998,154.65125,78.47,1.86625,41.161249999999995,13.2675,0,0.71750000000000003,827.80000000000007,95,413.42977999999994,68.373311437499993,1516,128.36135000000002,4875.5376799999995,3999.7216449999996,1334.6962475,1038.8846375000001,247.23307499999999,6,3,8.5,1,2,1,12.571098026666666,0,4353.3654299999989,0.550167352287663,0.42748536274383026,1.2554164444926011E-2,1,1,0.75060160845043356,0.78972003643566402,0.57347402145447468,19475000,0,0.75057893191334824]
["Collierville","Shelby",129.13749999999999,2606.8462499999996,635.48874999999998,1373.7787499999999,1326.9173375,638.28793199999996,1595.01264425,8305.46916375,0,38.006262499999991,53.456182999999996,202.61363825000001,294.07608375000001,294.07608375000001,0,0,0,8599.5452475000002,310.95125000000002,256.22125,783.68000000000006,181.11124999999998,163.50125,3.9249999999999998,82.704999999999984,88.971249999999998,0,6.7412499999999991,1877.8074999999999,461,613.90875000000005,64.017455312500005,583,2783.8721602499991,82247.947702750011,62182.163359749997,1612.5093750000001,1272.0650000000001,1178.5878049999999,7,3.3954293466666665,8,5.5,7.1862880399999991,7,22.891328533333329,0,8056.9769333333343,0.368622130182922,0.23979217217402315,6.3721170390343427E-3,0,1.161349550779244,0.73847547688892901,0.79928823253438497,0.52617907553613996,34352000,0,0.73853380859536855]
["Crockett County","Crockett",15.324999999999999,327.53122999999999,75.910192499999994,258.29431749999998,455.44781499999999,178.08791475000001,511.06157074999999,1821.6580405,0,0,47.088745249999995,121.04092924999999,168.12967449999999,168.12967449999999,0,0,0,1989.7877149999999,37.17,50.745000000000005,52.512499999999989,42.3675,40.125,0,15.563750000000001,0.8075,0,0,239.29125000000002,101,217.85874999999999,42.032418624999998,668,20.549999999999997,1557.1093025,1312.726975,369.69,368.815,1312.726975,2.5,1,4,0,1,0.5,6.0056486666666666,30,2904.7548558333328,0.52959374417111427,0.17844305597507329,5.0698483684750726E-3,1,1,0.89335523046898135,0.91250985472586621,0.83324007715369708,11201000,0,0.89334091787338443]
["Cumberland County","Cumberland",105.11845999999998,2213.6213124999999,561.36500000000001,1108.9653475,1025.2615417500001,416.44972550000006,1158.3981659999999,6589.17955325,0,56.238978250000002,123.92277449999999,332.60141399999998,512.76316674999998,512.76316674999998,0,0,0,7101.94272,970.99125000000004,128.80875,153.31625,212.0925,112.41874999999999,0.84249999999999992,88.643749999999997,29.411250000000003,0,2.8462499999999999,1699.3712500000001,155,466.24450999999999,114.13104712499999,2609,105.11845999999998,3883.9516600000002,3112.8726000000001,7101.94272,3883.9516600000002,3112.8726000000001,8.5,3.5,11,1,2.5,4.5,19.245296346666667,134.6,7148.5573066666666,0.42798985428104969,0.58305470897085332,7.3879708964604916E-3,1,1,0.68582446874508918,0.75147595125072986,0.5049862215561165,28891000,0,0.68578175210848413]
["Davidson County","Davidson",978.26932899999997,27263.48,7025.3449999999993,13080.760364999998,11884.33662575,5537.9064745000005,14393.38723875,80163.485033000004,0,65.751891749999999,117.10907924999999,1445.81663875,1628.6776097500001,1628.6776097500001,0,25.938749999999999,114.10739999999998,81792.162642750001,4103.4530649999997,3814.6335205000005,2777.814089,1723.55375,917.44,176.05625000000001,963.32124999999996,395.97624999999994,0,23.208750000000002,14895.4569245,17410,5307.8133847500003,390.73142950000005,39031.35,978.26932899999997,47369.585364999992,33444.30794875,81792.162642750001,47369.585364999992,33444.30794875,121,40.646866719999998,152.5,12,37.526846280000001,40.5,230.87802674666673,0,81778.681320416668,0.46605650826447503,0.18636478872717796,1.2819844769718262E-2,1,1.2001946028753723,0.50074364395715509,0.57417140553926904,0.25,271083000,2213000,0.50089608714015199]
["Dayton City","Rhea",6.35,356.08999999999992,95.722499999999997,193.53625,183.56124999999997,0,0,835.25999999999988,0,0,0,0,0,0,0,0,0,835.25999999999988,54.007499999999993,19.11,6.9599999999999991,26.259999999999998,13.6075,0,6.1787499999999991,0.99999999999999989,0,0.54499999999999993,127.66874999999997,91,0,0,381,91.267499999999984,2694.5837350000002,2215.6957499999999,835.25999999999988,645.34874999999988,183.56124999999997,1,0,1,0.5,0,1,2.2083733333333333,0,0,0,0,0,0,1,0.79805330923612672,0.85116234177422889,0.68056181871494648,3868000,0,0.79804474234080969]
["Decatur County","Decatur",26.7,434.94058999999993,121.98374,231.3175,231.70943,109.77890025000001,330.57701750000001,1487.00717775,0,0,17.642349749999997,58.675482500000001,76.317832249999995,76.317832249999995,0,0,0,1563.32501,49.9375,139.85624999999999,58.967499999999994,16.869999999999997,69.295000000000002,0,19.212499999999999,7.7874999999999996,0,0,361.92624999999998,19,119.02875,19.079458062499999,652,26.7,788.24182999999994,748.38318000000004,1563.32501,788.24182999999994,748.38318000000004,2.5,1,4,0,0.5,0.5,4.6592761866666663,512,1561.8807833333333,0.96785449277834879,0.6569003287244064,1.0457477617769951E-2,1,1,0.79204215854903315,0.83871738417711528,0.6991447507344184,7784000,0,0.79197306152353675]
["DeKalb County","DeKalb",31.119289999999999,869.02186499999993,236.45100500000001,462.10958999999997,426.63685749999991,156.84749775,491.40369375000006,2673.5897989999999,0,0,42.971272249999998,114.74679875,157.71807100000001,157.71807100000001,0,0,12.1,2831.3078699999996,193.39125000000001,170.21249999999998,73.256249999999994,54.774999999999999,97.623749999999987,4.1462500000000002,25.131250000000001,8.6162499999999991,0,1.8749999999999999E-2,627.17124999999999,190,206.222465,39.429517750000002,1078,31.119289999999999,1567.5824600000001,1232.6061199999999,2831.3078699999996,1567.5824600000001,1232.6061199999999,4,1,5,0,1,1.5,7.5517323466666664,0,2822.0626534999997,0.56590758702185096,0.75937364372197491,1.9627487692841897E-2,1,1,0.79044097881433584,0.83015078457348013,0.67337591099110172,14315000,0,0.79039678079551567]
["Department of Children's Services","Department of Children's Services",263.30874999999997,12.35125,11.8125,46.5625,136.24311749999998,233.01209474999999,675.20960274999993,1378.4998149999999,0,0.12563249999999998,0.93934524999999991,6.2203222499999988,7.2852999999999986,7.2852999999999986,0,0,0,1385.7851149999999,79.278749999999988,108.35,108.81,18.826250000000002,74.929999999999993,0,217.38,38.947499999999998,5.1762499999999996,0,651.69875000000002,0,255.18985250000003,1.7899168749999996,1288,263.30874999999997,70.726249999999993,1051.7501149999998,1385.7851149999999,70.726249999999993,1051.7501149999998,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,10508000,0,1]
["Dickson County","Dickson",124.92750000000001,2355.8862499999996,583.70624999999995,1372.171155,1266.7424999999998,569.82671474999995,1471.0001642499999,7744.2605339999991,0,0,86.435785249999995,322.54202074999995,408.97780599999993,408.97780599999993,0,0,0,8153.238339999999,335.54999999999995,638.25,122.47624999999999,287.26125000000002,208.5675,3.1199999999999997,104.66749999999999,21.611249999999998,0,7.0437499999999993,1728.5474999999999,188,620.39063749999991,102.24445149999998,2449,124.92750000000001,4311.7636549999997,3716.5471849999994,8153.238339999999,4311.7636549999997,3716.5471849999994,11.5,3.5109232133333337,14,0.5,4.0327696400000006,4,22.853291493333334,0,8215.4401841666677,0.54643288320917005,0.27225159170135721,1.2609590114597285E-2,1,1,0.75248886265410986,0.78836778102781735,0.6017188022551202,38126000,0,0.75246017380672359]
["Dyer County","Dyer",54.33,1099.9032325000001,274.05124999999998,621.82625000000007,613.54,234.10565625000004,758.46282100000008,3656.2192097500001,0,0,51.958093750000003,119.892179,171.85027274999999,171.85027274999999,0,0,0,3828.0694825,94.71875,198.82875000000001,125.98624999999998,82.754999999999995,60.896249999999995,0.99999999999999989,53.973749999999995,19.305,0,3.2012499999999999,640.66499999999985,28,293.71875,42.962568187499997,1206,122.05374999999999,3386.4969824999998,2842.42875,2522.9100000000003,1390.7162499999999,1064.47,6,2,7,0,1.5,2,10.585204746666667,0,6412.8708024999996,0.5294316338546986,0.20656375396651644,1.5635223249403155E-2,1,1,0.7750305939943094,0.82418002184211403,0.64330015149983488,18404000,0,0.77500236789834753]
["Dyersburg City","Dyer",67.723749999999995,815.71874999999989,205.7525,369.245,371.0025,149.50994649999998,459.20630274999991,2438.1587492500003,0,0,14.390053499999999,70.361197249999989,84.751250749999983,84.751250749999983,0,0,0,2522.9100000000003,51.563749999999999,222.51875000000001,69.701249999999987,93.743750000000006,77.97,0,66.206249999999997,1.9875,0,1.2999999999999998,584.99124999999981,50,188.31374999999997,21.187812687499996,1234,122.05374999999999,3386.4969824999998,2842.42875,2522.9100000000003,1390.7162499999999,1064.47,3,1,4,0,1,1.5,6.7231999999999994,0,0,0,0,0,0,1,0.7750305939943094,0.82418002184211403,0.64330015149983488,11675000,0,0.77500236789834753]
["Elizabethton City","Carter",50.768372499999998,648.11124999999993,164.32374999999999,388.38969250000002,375.98254999999995,190.07849075000001,471.28196825000009,2288.9360740000002,0,0,45.44796925,126.66815675000001,172.11612600000001,172.11612600000001,0,0,0,2461.0522000000001,150.5925,106.34625,101.60499999999999,44.286250000000003,46.90625,2.84,39.261250000000004,11.702500000000001,0,3.415,506.95500000000004,13,201.08522500000004,43.029031500000002,738,144.48000500000001,3886.6674399999997,3473.0072324999996,2461.0522000000001,1200.8246924999999,1209.4591350000001,4,1,5,0,1,0.5,6.7553494133333336,0,2459.4052416666668,0.22248468480501088,8.6064168312183623E-2,1.4155183840195996E-2,0,1,0.82053968483455031,0.85934073233660202,0.71419584340339271,12295000,0,0.82052742074712526]
["Etowah City","McMinn",4.246715,159.67327,39.186250000000001,94.032499999999999,70.117499999999993,0,0,367.256235,0,0,0,0,0,0,0,0,0,367.256235,10.9375,38.459999999999994,18.174999999999997,15.2425,2.9325000000000001,0.80499999999999994,3.13,0.88749999999999996,0,0,90.570000000000007,5,0,0,141,56.454207499999995,3884.3557700000001,3416.7875000000004,367.256235,292.89202,70.117499999999993,1,0,1,0,0,0,1,0,340.88013499999994,5.9972204990277111E-2,1.9557216693388918E-2,0,0,1,0.73288838444646109,0.7798497438295704,0.57294335657153206,1504000,0,0.73285395243228613]
["Fayette County","Fayette",67.785222500000003,1088.3150000000001,287.29749999999996,540.21162000000004,447.23784749999993,198.53467775000001,536.54100249999999,3165.92287025,0,0,52.53209725,79.566227499999997,132.09832474999999,132.09832474999999,0,0,0,3298.0211949999998,171.15499999999997,124.2525,159.79,21.33,19.69875,0.98124999999999996,66.196249999999992,5.08,0,3.0912499999999996,571.57499999999993,60,192.99721249999999,33.024581187499997,1381,67.785222500000003,1915.82412,1314.4118525000001,3298.0211949999998,1915.82412,1314.4118525000001,5,1,7,0,1,1,9.5596537066666674,2.5,3246.8746508333338,0.57218100474657452,0.92345213652266789,8.264357642031657E-3,1,1,0.59247837045027518,0.6965259797911767,0.40788138509787863,15646000,0,0.5924190567942389]
["Fayetteville City","Lincoln",16.396025000000002,430.13375000000002,126.41874999999999,237.82788499999998,201.74856499999996,78.79913024999999,222.93081375,1314.254919,0,2.7926599999999993,13.98461975,35.810766249999993,52.588045999999991,52.588045999999991,0,0,0,1366.842965,87.57374999999999,66.148749999999993,52.573749999999997,22.33625,14.099999999999998,1.9999999999999998,13.717499999999998,3.1887499999999998,0,0,261.63874999999996,19,84.1875,12.448846499999998,597,63.101025,2683.3128849999998,2307.5188049999997,1366.842965,794.38038499999993,556.06655499999988,2,1,3,0,0.5,1,3.6941907199999999,0,1413.0444658333333,0.26651437783634879,0.15923065794487068,9.8770187380025718E-3,0,1,0.8044866175643054,0.83827087048091342,0.69566508645503089,6863000,0,0.80446338476685786]
["Fentress County","Fentress",21.08,760.46875,191.255,404.27125000000001,393.67250000000001,75.558659750000004,189.35034899999999,2035.6565087500001,0,0,11.706340249999998,15.425901,27.13224125,27.13224125,0,0,9.2687499999999989,2062.7887500000002,117.65625,172.85124999999999,76.337499999999991,24.6875,8.5837500000000002,2.3837499999999996,34.357500000000002,23.225000000000001,0,3.5537499999999995,463.63625000000002,7,73.721250000000012,6.7830603125,972,21.08,1355.9949999999999,685.71375,2062.7887500000002,1355.9949999999999,685.71375,4,1,5.5,0,0,1,6.2780000000000005,0,2099.7299999999996,0.73311648005537233,0.53705317667827146,1.9510444993721419E-2,1,1,0.78529002883246957,0.84701131014111719,0.67212244964380474,11354000,0,0.78525325500039977]
["Franklin County","Franklin",104.50342499999999,1504.2112299999999,388.04374999999999,755.2974999999999,807.77246500000001,329.23090324999998,912.51009824999983,4801.5693714999998,0,0,75.43620924999999,212.42668674999999,287.86289599999998,287.86289599999998,0,0,0,5089.4322674999994,175.50749999999999,434.97749999999996,126.31625,103.77999999999999,77.997500000000002,17.151250000000001,90.783749999999998,38.884999999999998,0,11.80875,1077.2074999999998,106,377.08191249999993,71.965723999999994,1621,104.50342499999999,2647.5524799999998,2337.3763624999997,5089.4322674999994,2647.5524799999998,2337.3763624999997,8,2.5,10.5,0,2.1376402799999994,1.5,14.959283893333334,0,5329.7427375000007,0.40116257737727873,0.47406916076625477,1.4405948613575083E-2,1,1,0.73123148919394687,0.76998147701298336,0.57635318909613842,24089000,0,0.73119133622420041]
["Franklin Special School District","Williamson",66,1594.2987500000002,389.72500000000002,730.88,754.2523470000001,0,0,3535.1560970000005,0,0.47015299999999993,0,0,0.47015299999999993,0.47015299999999993,0,0,0,3535.6262500000007,135.86625000000001,157.47874999999999,65.072499999999991,93.044999999999987,61.319999999999993,0,52.471249999999998,31.458750000000002,0,0,596.71250000000009,478,0,0,516,785.85542749999991,22400.9687175,19066.44629,3535.6262500000007,2714.9037500000004,754.72250000000008,8,0,8,0,0,2,9.7637333333333345,0,3503.6641433333334,0.50229700336678862,0.42032187059619069,1.5742566755896713E-2,1,1.285241700927678,0.57545954641823727,0.51855123471247655,0.30364954384768739,13431000,0,0.57566374106497931]
["Germantown","Shelby",64.992099999999994,1747.8050000000001,448.81875000000002,991.53489500000001,830.26725699999997,477.95190124999993,1134.3702427499998,5695.7401460000001,0,77.614217999999994,17.07562875,221.90885225,316.59869900000001,316.59869900000001,0,0,0,6012.3388450000002,319.95249999999999,215.81375,408.00374999999997,83.61,52.998750000000001,3.0749999999999993,52.767499999999998,35.962499999999999,0,1.5574999999999997,1173.7412499999998,160,440.17951000000005,59.746120250000004,144,2783.8721602499991,82247.947702750011,62182.163359749997,1612.5093750000001,1272.0650000000001,1178.5878049999999,4,2.5048678933333335,5,4.5,4.5146036800000005,4,16.01336912,0,5759.1624949999996,0.2313565559500679,0.23186241653932241,3.0039089911110422E-3,0,1.161349550779244,0.73847547688892901,0.79928823253438497,0.52617907553613996,24221000,0,0.73853380859536855]
["Gibson County Special School District","Gibson",46.4,1119.1724999999999,297.41250000000002,620.86500000000001,618.90250000000003,268.47471875000002,734.68545325000014,3705.9126720000008,0,0,27.156531249999997,180.62079674999998,207.77732799999998,207.77732799999998,0,0,0,3913.690000000001,304.43874999999997,97.558749999999989,89.047500000000014,50.056249999999999,65.561250000000001,0,43.427500000000002,9.6349999999999998,0,1.6312499999999999,661.35624999999993,28,299.74,51.944331999999996,793,148.145095,4570.0780724999995,3913.9183025000002,515.77625,274.5625,235.61374999999995,5,2,7,1.5,1.5,1.5,11.3731916,420,3915.640079166667,0.31787140156786137,0.21656740222673193,7.7109572695351321E-3,1,1,0.83678971923217704,0.86811013785853008,0.74030512647424418,19325000,0,0.83677246202816302]
["Giles County","Giles",40.449999999999996,1108.79,312.04874999999998,579.46952499999998,568.81204750000006,258.65701300000001,630.5400135000001,3498.7673489999997,0,0,26.502441999999995,193.0066865,219.5091285,219.5091285,0,0,0,3718.2764774999996,175.81874999999999,211.13499999999999,103.065,42.116250000000001,41.754999999999995,2.3099999999999996,25.771249999999995,14.53375,0,2.6149999999999998,619.12,51,263.63255000000004,54.877282125000001,1614,40.449999999999996,2000.3082749999999,1677.5182025000001,3718.2764774999996,2000.3082749999999,1677.5182025000001,6.5,2,8,0,1.5,0.5,10.169598879999999,242,3826.9327758333334,0.5655530055298762,0.46294690041449127,1.4023415045481295E-2,1,1,0.73063870515318041,0.79854437984504778,0.59730887496870211,17151000,0,0.73060684587286817]
["Grainger County","Grainger",80.055714999999992,901.45048999999995,261.03250000000003,522.86500000000001,534.70046625000009,195.04137375000002,601.53392949999989,3096.6794744999997,0,16.334418749999998,81.128639249999992,193.78788075,291.25093874999999,291.25093874999999,0,0.47249999999999998,7.8412499999999987,3387.9304132499997,116.83188000000001,339.27669000000003,138.06297000000001,49.809930000000001,35.415554999999998,0,62.267850000000003,16.620735,0,9.3633699999999997,767.64898000000005,77,259.56988999999999,68.729129999999998,1269,80.055714999999992,1685.34799,1622.52670825,3387.9304132499997,1685.34799,1622.52670825,5.5,2.5,7.5,0,1,1.5,10.152383546666666,0,3458.0891100000003,0.90600711366091236,0.38065338730768944,5.296277631203089E-2,1,1,0.8861826156048902,0.90693356745684373,0.82867478008301176,19291000,0,0.88617173284619899]
["Greene County","Greene",100.29249999999999,1749.9299999999998,496.39375000000001,961.92250000000001,1021.8087499999999,439.90614125000002,1218.581805,5988.8354462499992,0,0,93.621998749999989,321.89799499999998,415.51999374999997,327.97167024999999,0,0,0,6404.3554399999994,428.76000000000005,603.14749999999992,348.34625,48.705000000000005,62.28125,7.1049999999999995,53.655000000000001,47.607500000000002,0,7.9887499999999996,1607.5962500000001,68,511.10846000000004,103.87999843749999,2114,160.08374999999998,4577.0149999999994,4412.1787199999999,2744.9220299999993,1368.76875,1316.3620299999998,10.5,4,14.5,1,2,1.5,18.060438773333331,0,6695.568084999999,0.75333811898153047,0.41763944415678866,7.8713759107914959E-3,1,1,0.75797067941497609,0.7960510203700415,0.61813387753337534,31275000,0,0.75794123141752934]
["Greeneville City","Greene",59.791249999999991,720.76374999999996,212.65249999999997,435.35250000000002,451.49637124999992,171.165232,546.21893049999994,2597.4405337499993,0,16.649878749999999,35.793517999999999,95.038099499999987,147.48149624999999,234.75675774999999,0,0,0,2744.9220299999993,125.84625000000001,151.34999999999997,51.320000000000007,14.259999999999998,103.8425,0.99999999999999989,37.480000000000004,22.478749999999998,0,2.1812499999999995,509.75874999999996,95,227.99544,32.707904374999998,753,160.08374999999998,4577.0149999999994,4412.1787199999999,2744.9220299999993,1368.76875,1316.3620299999998,4.5,1.5,6,0.5,1,1,8.2123312533333337,3806,2746.3945375000003,0.40993017741173676,9.8432082369131674E-2,9.3467998313771037E-3,0,1,0.75797067941497609,0.7960510203700415,0.61813387753337534,12581000,0,0.75794123141752934]
["Grundy County","Grundy",45.434962499999997,537.19639499999994,136.75182999999998,295.60279749999995,309.95510000000002,120.29832875000001,353.17898525000004,1798.4183990000001,0,0,49.70821875,114.50731224999998,164.215531,164.215531,0,0,0,1962.6339300000002,74.367500000000007,62.201250000000002,39.071249999999999,82.087500000000006,84.357500000000002,0,36.335000000000001,12.373750000000001,0,2.63375,393.42750000000007,11,179.7945,41.05388275,336,45.434962499999997,969.55102249999982,947.64794500000016,1962.6339300000002,969.55102249999982,947.64794500000016,4,1,5.5,0,1,0,6.260522533333333,0,2084.8623250000001,0.59662932419290571,0.60403668781022901,9.151683433101512E-3,1,1,0.86855721051788481,0.86607475758389718,0.79982868248615213,12133000,0,0.86853386309474456]
["Hamblen County","Hamblen",180.02793324999999,3000.16,780.77500000000009,1670.0662499999999,1512.829011,641.41966649999995,1792.2664010000001,9577.5442617499994,4.81456675,79.840988999999993,124.97158349999998,441.36984899999999,650.99698824999996,650.99698824999996,0,0,0,10228.541249999998,421.01,597.85500000000002,292.34875,210.84125,226.48,3.6487499999999997,148.47749999999999,43.424999999999997,0,10.22875,1954.3149999999998,1426,807.11500000000001,142.78899981249998,4398,180.02793324999999,5451.0012499999993,4597.5120667499996,10228.541249999998,5451.0012499999993,4597.5120667499996,14.5,4.5463014133333335,16.5,0,6.0804025599999996,5.5,28.024401680000004,264,10098.590309166668,0.38662392939365142,0.16137565905484746,3.9725016500819985E-3,1,1,0.74860835346193644,0.79247051586512485,0.54560288979409322,44777000,0,0.74857839082493505]
["Hamilton County","Hamilton",615.21998000000008,14031.30891,3552.4924650000003,6982.3656350000001,6203.8191972499999,3087.6950027499997,8054.9417609999991,42527.842950999999,0,141.31456025,214.07819725000002,817.56019149999997,1172.952949,1172.952949,0,0,0,43700.795899999997,2984.1912499999999,3103.1499999999996,1335.91,185.13249999999999,242.29250000000002,38.394999999999996,421.03125,275.28125,0,21.184999999999999,8606.5687499999985,3274,2913.0495099999998,257.90959718750003,15331,615.21998000000008,24566.167009999997,18519.408909999998,43700.795899999997,24566.167009999997,18519.408909999998,60.5,21.547733333333333,75,7,15.1432,23.5,119.46290029333333,0,42987.263350833331,0.41924387043627181,0.22304253832309764,1.339807705287435E-2,1,1,0.58795831923710162,0.6622967467896852,0.30931412277879522,139056000,272000,0.58790575484079388]
["Hancock County","Hancock",14.726899999999999,293.72624999999999,71.305000000000007,148.59499999999997,159.36204000000001,61.504621749999998,165.64905024999996,914.86886199999981,0,0,5.4430507499999994,43.176599749999994,48.619650499999992,48.619650499999992,0,0,0,963.48851249999984,29.1325,83.732499999999987,59.811249999999994,46.162500000000001,44.696249999999992,0.99999999999999989,7.3537500000000007,6.7149999999999999,0,4.8774999999999995,283.48124999999993,2,73.661249999999995,12.154912624999998,526,14.726899999999999,513.62625000000003,435.13536249999993,963.48851249999984,513.62625000000003,435.13536249999993,1.5,0.5,2,0,0,0.5,2.5906355200000002,376,970.75425416666656,0.94228447904346702,0.68194395971850441,1.7446914699545422E-2,1,1,0.90328912934827554,0.9315072296140442,0.85726306225934634,6138000,0,0.90329366965452351]
["Hardeman County","Hardeman",48.364999999999995,1021.1249999999999,245.91250000000002,541.48624999999993,518.34800374999998,232.01329374999997,650.53283524999995,3257.7828827499993,0,7.2319962499999999,52.329206249999999,160.13965474999998,219.70085724999998,219.70085724999998,0,0,0,3477.4837399999992,267.38624999999996,80.412499999999994,120.30125000000001,77.668750000000003,82.977499999999992,0,46.082499999999996,18.383749999999999,0,3.0175000000000001,696.2299999999999,22,263.11249999999995,53.117215249999994,1481,48.364999999999995,1808.5237499999998,1620.5949899999998,3477.4837399999992,1808.5237499999998,1620.5949899999998,5,2,7.5,0.5,1.5,1,9.8396761866666669,0,3607.4327391666666,0.65129789055362464,0.41774860654730428,1.3292925135566291E-2,1,1,0.83599342701505774,0.87439663887172303,0.75103171911058542,20141000,0,0.83596997353310454]
["Hardin County","Hardin",45.537499999999994,1041.30125,272.70249999999999,537.87039499999992,511.23066874999995,219.84969000000004,561.33391649999999,3189.8259202499994,0,4.6030387499999996,43.307809999999989,192.7773335,240.68818224999998,240.68818224999998,0,0,0,3430.5141024999994,120.64874999999998,243.065,107.22624999999999,45.796250000000001,24.8825,1.2999999999999998,48.073749999999997,8.98,0,5.8287499999999994,605.8012500000001,9,277.65374999999995,59.021285874999997,1523,45.537499999999994,1851.8741449999998,1533.1024574999999,3430.5141024999994,1851.8741449999998,1533.1024574999999,5,2,6,0.5,1.5,1.5,9.1258389333333341,0,3457.3844224999998,0.52282007989523771,0.36619204344976675,1.1300450058645453E-2,1,1,0.67022384216574593,0.75831241803200089,0.4992945830550134,14377000,0,0.67014078426669133]
["Hawkins County","Hawkins",71.31,1731.8374999999999,499.86624999999998,1045.5962499999998,1007.5747625,469.22634775000006,1371.2615569999998,6196.6726672499999,0,8.7714874999999992,85.931152249999997,263.06782549999997,357.77046524999997,357.77046524999997,0,0,0,6554.4431324999996,561.83749999999998,453.10249999999996,201.01999999999998,66.216250000000002,76.509999999999991,2.9999999999999996,64.087500000000006,9.5599999999999987,0,9.682500000000001,1445.0162499999999,24,505.53249999999991,87.249744437499999,2708,80.710000000000008,3773.2999999999993,3344.0518824999999,643.61874999999986,495.99999999999994,138.21875,12,4.5,15.5,0,3,0.5,19.698133333333335,0,7467.0657850000007,0.77842937248654931,0.37377466334990911,1.0139636573904019E-2,1,1,0.79590548771840985,0.84273789297639823,0.69417414223678553,33279000,0,0.79587910072491563]
["Haywood County","Haywood",139.44020999999998,776.13538500000004,212.09875,414.48079999999999,349.97126000000003,170.81282949999999,516.82147450000002,2579.7607090000001,0,0,46.183130499999997,122.574078,168.75720849999999,168.75720849999999,0,0,0,2748.5179175000003,150.60624999999999,126.25749999999999,12.064999999999998,92.102499999999992,71.987499999999997,3.79,139.66125,17.3325,0,3.0174999999999996,616.82000000000005,71,223.03451749999999,42.189302124999998,1197,139.44020999999998,1402.714935,1206.3627724999999,2748.5179175000003,1402.714935,1206.3627724999999,3.5,1,4.5,0,1,1.5,7.2799473866666675,0,2887.0669741666661,0.53797851379887573,0.75128149759188334,9.4675092673327851E-3,1,1,0.80651653799172629,0.84954875593526236,0.70032894829898318,14973000,0,0.80648323431460733]
["Henderson County","Henderson",67.638749999999987,997.26374999999996,289.69499999999999,601.15125,540.69124999999997,283.58857175000003,859.96523049999996,3639.9938022499996,0,0,50.901428249999995,146.33726949999999,197.23869774999997,197.23869774999997,0,0,0,3837.2324999999996,259.14125000000001,136.09875,119.98874999999998,38.713750000000005,92.106249999999989,1.98125,56.393749999999997,12.073749999999999,0,1.3149999999999999,717.8125,7,333.1225,49.309674437499993,1413,89.343749999999986,2517.1125000000002,2041.91625,811.14,629.00249999999994,160.4325,6.5,2,9,0,1.5,0.5,11.159599999999999,0,3858.5126483333333,0.45576110804239595,0.74190936445502698,1.0435800096200194E-2,1,1,0.82724339018965654,0.86557038140924425,0.73476168644211892,19630000,0,0.82721568052834393]
["Henry County","Henry",53.112499999999997,642.005,184.66874999999999,362.14374999999995,362.26249999999993,268.79469025000003,794.75268274999996,2667.7398729999995,0,0,65.711559749999992,166.35981724999999,232.07137699999998,232.07137699999998,0,0,0,2899.8112499999997,167.57999999999998,159.51249999999999,40.148749999999993,92.745000000000005,65.547499999999985,0.92999999999999994,57.377499999999998,4.4725000000000001,0,6.7687499999999998,595.08249999999987,27,317.99374999999998,58.017844249999996,1314,77.375,2422.6662499999998,2009.1087499999999,1609.3387499999999,1188.8174999999999,351.22749999999996,4,2,6,0,1.5,1,8.1959143999999995,0,2964.0570983333332,0.83373450128751714,0.5941181095972129,2.755232573373408E-3,1,1,0.75371119329567871,0.81822570040583775,0.62403251087383249,14246000,0,0.75368084110738409]
["Hickman County","Hickman",47.314999999999998,974.21500000000015,258.26374999999996,501.33625000000006,511.26874999999995,220.37538224999997,619.32487125,3132.0990035,0,0,41.633367749999991,121.75323624999999,163.38660399999998,163.38660399999998,0,0,0,3295.4856074999998,427.79375000000005,132.25125,84.997500000000002,79.921250000000001,118.99624999999999,0,35.183749999999996,19.237500000000001,0,0,898.38125000000002,24,266.51749999999993,40.846650999999994,1121,47.314999999999998,1733.8150000000003,1514.3556074999999,3295.4856074999998,1733.8150000000003,1514.3556074999999,6,2,8,0,1,0,8.9577333333333335,0,3373.3316099999997,0.60172955641717463,0.40385396125740908,1.8211471754279545E-3,1,1,0.86350728166002322,0.88473432494145632,0.78473998263286504,20505000,0,0.86348702112716491]
["Hollow Rock-Bruceton Special School District","Carroll",3.8749999999999996,208.76500000000001,46.047499999999999,90.869100000000003,92.280847999999992,36.779185999999996,104.143388,582.76002199999994,0,10.672582,5.3483140000000002,21.023579499999997,37.044475499999997,32.494340999999999,0,0,0,619.80449749999991,36.56,68.953749999999999,16.34375,9.7074999999999996,14.366249999999999,0.14249999999999999,3.1374999999999997,1.9999999999999998,0,0,151.21125000000001,0,45.395359999999997,6.5929733749999997,289,35.024999999999999,2320.4716900000003,1999.6849599999998,336.72624999999999,170.77125000000001,162.95500000000001,1.5,0.5,2,0,0,0,2,0,0,0,0,0,1,1,0.85282549786717132,0.88633570444630216,0.77482703497141592,3377000,0,0.85279819518231648]
["Houston County","Houston",20.51305,410.45000000000005,92.732499999999987,195.62,185.71917275000001,88.265096999999997,245.34643549999998,1238.64625525,0,4.0122522499999995,18.877300499999997,45.2941395,69.533692249999987,69.533692249999987,1.3499999999999999,0.35,0.4750000000000002,1308.1799475,118.39750000000001,57.443750000000001,33.347500000000004,39.803750000000001,16.5,0.99999999999999989,16.137499999999999,6.9762499999999994,0,0.7,290.30624999999998,1,114.54630999999999,16.380359999999996,420,20.51305,698.80250000000001,588.86439749999988,1308.1799475,698.80250000000001,588.86439749999988,2.5,1,4,0,0.5,0,4.0984533866666668,0,1307.7317916666668,0.75164750111380818,0.83044551407282374,0,1,1,0.87612073750934583,0.89275606056363976,0.8217659892602629,7785000,0,0.8761242662506179]
["Humboldt City","Gibson",32.850545000000004,359.86993749999999,86.808114999999987,168.50875000000002,120.0156025,48.166916749999999,133.51721400000002,949.73708075000013,0,0,11.442948249999997,45.009558499999997,56.452506749999998,56.452506749999998,0,0,0,1006.1895875000001,28.736249999999995,57.532499999999999,6.0037500000000001,32.1875,23.447500000000002,1.3674999999999999,36.763750000000002,3.3287499999999994,0,0,189.36750000000001,20,46.348730000000003,14.113126687499999,649,148.145095,4570.0780724999995,3913.9183025000002,515.77625,274.5625,235.61374999999995,1.5,1,2.5,0,0.5,0,2.6477877866666666,0,1056.5202299999999,0.45433741166192976,0.18961618305532432,1.2459139881621893E-2,0,1,0.83678971923217704,0.86811013785853008,0.74030512647424418,5840000,0,0.83677246202816302]
["Humphreys County","Humphreys",107.4331,877.81036749999998,199.76,393.42936250000002,443.67238725000004,165.71243050000001,459.72302374999998,2647.5406714999999,0,6.8297452499999984,45.753639499999998,117.16770124999999,169.75108599999999,169.75108599999999,0,0,0,2817.2917575000001,199.21249999999998,70.533749999999998,41.672499999999999,59.972499999999997,78.293750000000003,3.2812499999999996,91.978749999999991,14.959999999999999,0,1.4424999999999999,561.34749999999997,27,185.0811075,40.730335187499996,847,107.4331,1470.99973,1238.8589274999999,2817.2917575000001,1470.99973,1238.8589274999999,4.5,1.5,6.5,0,0.5,1,7.7793263733333324,0,2854.2904691666668,0.50008341784151678,0.36856795458071928,9.5808982870095715E-3,1,1,0.73324477117375952,0.77157895895977013,0.57955559677176893,13364000,0,0.73320339136476731]
["Huntingdon Special School District","Carroll",9.3000000000000007,384.73625000000004,105.64,195.47749999999999,207.60624999999999,68.03616925,199.87244375,1170.6686130000001,0,0,13.805080749999998,51.675056249999997,65.480136999999999,41.157004499999999,0,0,0,1236.1487500000001,92.944999999999993,149.09125,21.05875,15.758749999999999,19.028749999999999,0,7.3999999999999995,5.3,0,0,310.58249999999998,0,80.62,16.37003425,474,35.024999999999999,2320.4716900000003,1999.6849599999998,336.72624999999999,170.77125000000001,162.95500000000001,2,1,3,0,0.5,0.5,3.3837333333333337,0,0,0,0,0,1,1,0.85282549786717132,0.88633570444630216,0.77482703497141592,6247000,0,0.85279819518231648]
["Jackson County","Jackson",26.803294999999999,431.36374999999998,93.143180000000001,220.02625,225.47692750000002,91.886293249999994,255.85892250000003,1344.5586182500001,0,0,20.683436749999998,61.183587499999987,81.867024249999986,81.867024249999986,0,0,18.024999999999999,1426.4256425000001,139.55970500000001,76.582134999999994,36.7507825,36.181914999999996,45.218367499999999,0,30.370754999999999,2.0499999999999998,0,3.7350274999999993,370.44868750000001,4,104.87254000000001,20.466756062499996,716,26.803294999999999,744.53318000000002,655.08916750000003,1426.4256425000001,744.53318000000002,655.08916750000003,2.5,1,4,0,0.5,0,4.2450663199999994,1071,1474.2621483333332,0.65394746863026532,0.78118173756861109,7.1900374109064632E-3,1,1,0.87243448210186259,0.90622184306923603,0.81132300505658084,8839000,0,0.87240586043273005]
["Jefferson County","Jefferson",60.482500000000002,2044.3937499999997,559.58124999999995,1152.9337499999999,1144.01,470.80183599999992,1264.3954187499999,6696.5985047499998,0,0,68.340664000000004,253.40708125,321.74774524999998,321.74774524999998,0,0,9.48,7018.3462499999996,108.37,496.15624999999989,216.93875,76.022500000000008,120.99375000000001,0,56.0625,4.4962499999999999,0,2.46875,1081.5087499999997,335,492.755,80.436936312499995,2771,60.482500000000002,3756.9087499999996,3200.9549999999999,7018.3462499999996,3756.9087499999996,3200.9549999999999,9.5,2.7505155333333331,10.5,0.5,5.2515465999999993,4,18.837431066666664,0,7149.673375833333,0.81013630910445411,0.28075874628319897,1.0858304883652779E-2,1,1,0.76126718315917319,0.81541924514617947,0.63233623085617241,32594000,0,0.76122933751303412]
["Johnson City","Washington",82.55,2495.5100000000002,629.83500000000004,1199.2249999999999,1161.5050000000001,501.35422449999999,1451.5838427499998,7521.563067250001,0,0,40.537025499999999,217.70115724999999,258.23818274999996,258.23818274999996,0,0,0,7779.8012500000013,613.57500000000005,106.55999999999999,253.68625,109.28749999999999,103.105,22.515000000000001,66.962499999999991,15.266249999999999,0,6.223749999999999,1297.1812500000001,472,532.16249999999991,64.559545687499991,2538,220.59249999999997,8507.4637500000008,7434.8612800000001,7779.8012500000013,4182.8937500000002,3372.6812499999996,9.5,2.9775999999999998,11,3,5.9327999999999994,3,21.172666666666665,0,7740.3607450000009,0.44149535737605122,0.18032986159202349,1.7548277719193046E-2,0,1,0.63962446571013987,0.68788800484976864,0.43127624239108442,27543000,0,0.63958023806135611]
["Johnson County","Johnson",12.6,552.92624999999998,150.97624999999999,338.46,326.09535,117.43574824999999,323.12573824999998,1821.6193365000001,0,0,26.802951749999998,119.74958175,146.55253350000001,146.55253350000001,0,0,0,1968.1718700000001,172.52625,189.62999999999997,71.47,32.90625,34.950000000000003,6.036249999999999,9.1137499999999996,3.6524999999999994,0,4.4637499999999992,524.74875000000009,39,124.822935,36.638133375000002,828,12.6,1042.3625,913.20937000000004,1968.1718700000001,1042.3625,913.20937000000004,4.5,1,4.5,0,0.5,0,6.1942603466666668,0,2036.5754774999998,0.76165439670853885,0.97058355484724079,2.3568976711298931E-3,1,1,0.80660114232647395,0.84673758377483399,0.72147422124679661,12283000,0,0.80657949623310166]
["Kingsport City","Sullivan",147.63,2165.63375,579.24249999999995,1195.615,1140.4026999999999,519.81677950000005,1394.9453262500001,7143.2860557499998,0,0,60.513845499999995,195.02007125,255.53391675,255.53391675,0,0,0,7398.8199724999995,360.33,486.78625,318.52375000000001,98.786249999999995,62.433750000000003,2.9999999999999996,127.24625,27.8475,0,3.1274999999999999,1488.08125,89,537.40749999999991,63.883479187500001,2738,352.98916049999997,10793.6210675,9634.4196845000006,3985.7308324999999,2007.55375,1908.0148749999998,9.5,2.9765338400000001,11,1.5,5.9296015200000003,5,20.315601013333339,0,7192.7867699999997,0.29241424785533204,0.1618751355440686,1.2596879285310256E-2,0,1,0.64538809596033153,0.71664722680089743,0.42730622883224378,25790000,0,0.64535110741293666]
["Knox County","Knox",1036.5727525,17801.712652499999,4532.6794,9275.3088099999986,8640.24465375,4109.3222262500003,11099.015810250001,56494.856305249996,0,132.19338625,439.13092374999997,1780.1543697499997,2351.4786797499996,2351.4786797499996,0,0,0,58846.334984999994,3924.0424999999996,1039.97875,1908.41,1194.895,1115.2925,11.681249999999999,898.12374999999997,208.07874999999999,0,28.164999999999999,10328.667500000001,3447,4324.30393,554.82132337499991,17002,1036.5727525,31609.700862499998,26200.061369999999,58846.334984999994,31609.700862499998,26200.061369999999,62.5,28.919285680000002,79.5,25,30.484029680000003,33.5,160.83569173333333,778.6,57857.880731666664,0.64537183516695729,0.1653419242522913,2.2164309922574302E-2,1,1.0071055872343759,0.59352484567258013,0.64887734267043973,0.33145348657109419,183493000,89000,0.59348069536423065]
["Lake County","Lake",16.975000000000001,240.63124999999999,62.11,109.27875,106.59374999999999,42.105128999999998,123.0321505,700.7260295000001,0,0,7.8273709999999994,34.481599499999994,42.308970499999994,42.308970499999994,0,0,0,743.03500000000008,41.907499999999999,61.275000000000006,93.453749999999999,3.33,0.66999999999999993,0,13.719999999999999,9.0287499999999987,0,1.3125,224.69750000000002,1,49.55,10.577242624999998,449,16.975000000000001,412.02,314.03999999999996,743.03500000000008,412.02,314.03999999999996,1.5,0.5,2,0,0,0,2,0,788.62512083333331,0.51412682987436964,0.33011037368203711,1.9020444066186519E-2,1,1,0.84754512413415983,0.89404304558213876,0.77142639101340404,4707000,0,0.84755466475406183]
["Lakeland","Shelby",12.649999999999999,714.97874999999999,168.06,392.77812499999999,298.50365950000003,0,0,1586.9705345000002,0,25.538840499999992,0,0,25.538840499999992,25.538840499999992,0,0,0,1612.5093750000001,57.763750000000002,185.07375000000002,137.97125,9.6174999999999997,14.299999999999997,0.88749999999999996,17.926250000000003,8.4787499999999998,0,0.27999999999999997,432.29874999999998,123,0,0,133,2783.8721602499991,82247.947702750011,62182.163359749997,1612.5093750000001,1272.0650000000001,1178.5878049999999,2,0,2,1.5,0,2,4.3202666666666669,0,1068.9388533333333,0.35094305487807514,0.41037582767129033,3.6172945296253554E-3,0,1.161349550779244,0.73847547688892901,0.79928823253438497,0.52617907553613996,4032000,0,0.73853380859536855]
["Lauderdale County","Lauderdale",90.79249999999999,1081.9299999999998,295.02749999999997,653.42250000000001,572.86,266.763034,723.5112499999999,3684.3067839999999,0,0,61.752883499999996,178.1878725,239.94075599999999,239.94075599999999,0,0,0,3924.2475399999998,79.491250000000008,185.72125,127.52749999999997,324.35999999999996,54.764999999999993,0,89.096249999999998,1.7,0,6.0975000000000001,868.75874999999985,40,296.74344500000001,59.985188999999998,1432,90.79249999999999,2030.3799999999997,1803.0750399999997,3924.2475399999998,2030.3799999999997,1803.0750399999997,4.5,2,6.5,0,1.5,2,10.494145039999999,92,4156.6291349999992,0.55849662260843813,0.29759691322569731,1.0657674418672911E-2,1,1,0.85899613869744473,0.88336203388222201,0.77483642170509404,23402000,0,0.85897882477684329]
["Lawrence County","Lawrence",104.98966999999999,1979.0820024999998,553.30152250000003,1019.6853725000001,940.62486749999994,409.77929449999999,1103.0051337499997,6110.4678632499999,0,5.8153199999999998,100.08658299999999,434.76163624999998,540.66353924999999,540.66353924999999,0,0,13.953249999999999,6651.1314025000001,331.67124999999999,288.85624999999999,131.22125,139.32249999999999,69.556250000000006,4.5387500000000003,93.671249999999986,17.926250000000003,0,7.6750000000000007,1084.43875,45,545.63372249999998,133.71205481249999,2395,104.98966999999999,3552.0688974999998,2994.0728349999999,6651.1314025000001,3552.0688974999998,2994.0728349999999,9,4,12,0.5,3,3,17.708142373333335,0,6550.9268616666668,0.41151174333939677,0.32438157910671039,1.3006810862942322E-2,1,1,0.82005883908516775,0.85824526921897737,0.71760378017143878,33157000,0,0.82003634659553359]
["Lebanon City","Wilson",65.77181250000001,1628.6348599999997,390.05394999999999,818.51824499999998,707.322225,0,0,3610.3010924999999,0,0,0,0,0,0,0,0,0,3610.3010924999999,109.155,256.97874999999999,89.75,50.43,14.223749999999999,0,60.11999999999999,15.186249999999999,0,2.9112499999999999,598.755,281,0,0,1198,328.47200750000002,11617.33013,9731.3693500000008,3610.3010924999999,2837.2070549999999,707.322225,6,0,6,0,0,3,9.6287637066666658,0,3549.7917983333332,0.51737024901825246,0.24658723188901166,1.444873471849285E-2,1,1,0.70253668349212584,0.71666684045660045,0.52095730210080471,15282000,0,0.7025020277295575]
["Lenoir City","Loudon",57.064999999999998,432.72249999999997,109.42999999999999,236.08791249999999,254.55499999999998,255.04981475,651.25287825000009,1996.1631055,0,0,33.479225249999999,145.19569924999999,178.67492449999997,178.67492449999997,0,0,0,2174.8380299999999,57.002499999999998,109.5,44.932499999999997,53.066249999999997,49.872500000000002,0.99999999999999989,56.382499999999993,2.9999999999999996,0,0.71124999999999994,375.46750000000003,342,262.0761425,44.668731124999994,669,126.324395,3621.452585,3115.7340199999999,2174.8380299999999,778.24041249999993,1339.5326175,2,2,3,0,1.5,0.5,5.7706180800000002,0,2244.6821674999997,0.59818565234210019,0.26507093459145598,5.6088118764813953E-3,0,1,0.67208372710434516,0.6896591483512724,0.44695707359267667,8785000,0,0.67204098853608651]
["Lewis County","Lewis",6.1249999999999991,490.83826499999998,132.62707499999999,239.47674499999999,293.36809500000004,111.37306375000001,282.09147699999994,1555.8997207499999,0,0,12.376853749999999,49.460858000000002,61.837711749999997,61.837711749999997,0,0,0,1617.7374324999998,153.93874999999997,64.194999999999993,41.383749999999999,15.013749999999998,44.112499999999997,0,6.2912499999999998,0,0,0.99999999999999989,325.935,12,116.68435250000002,15.459427937499999,498,6.1249999999999991,862.94208499999991,748.67034750000005,1617.7374324999998,862.94208499999991,748.67034750000005,3,1,4,0,0.5,0,4.3948675999999995,195,1709.2666649999999,0.43965443312888031,0.31202465025159398,5.323920594917821E-3,1,1,0.80702050717369644,0.83799256640465847,0.71212947298506002,9096000,0,0.80701555510447442]
["Lexington City","Henderson",21.704999999999998,369.01249999999993,91.931250000000006,168.05875,160.4325,0,0,811.14,0,0,0,0,0,0,0,0,0,811.14,52.059999999999995,18.991250000000001,32.513750000000002,11.038749999999999,5.6412499999999994,0,12.977499999999999,11.87,0,0,145.0925,6,0,0,334,89.343749999999986,2517.1125000000002,2041.91625,811.14,629.00249999999994,160.4325,1.5,0,2,0,0,0.5,2.4645333333333337,0,0,0,0,0,0,1,0.82724339018965654,0.86557038140924425,0.73476168644211892,4503000,0,0.82721568052834393]
["Lincoln County","Lincoln",46.704999999999998,987.67124999999987,291.185,610.07624999999996,595.1087500000001,285.62421649999999,647.19308649999994,3463.563553,0,0,22.104533499999995,201.42166349999997,223.52619699999997,223.52619699999997,0,0,0,3687.0897500000001,167.60874999999999,200.06624999999997,89.39500000000001,94.65625,117.76624999999999,2.2275,33.854999999999997,17.283749999999998,0,2.7149999999999999,725.5737499999999,55,273.05375000000004,55.881549249999992,998,63.101025,2683.3128849999998,2307.5188049999997,1366.842965,794.38038499999993,556.06655499999988,5,2,7,0.5,1.5,2,10.184782880000002,0,3815.9646091666668,0.52776520214456013,0.56560622395412408,4.6820839542766101E-3,1,1,0.8044866175643054,0.83827087048091342,0.69566508645503089,18621000,0,0.80446338476685786]
["Loudon County","Loudon",69.259394999999998,1583.3530349999999,451.00287000000003,808.85626750000006,826.86080724999999,205.37009275000003,573.31881674999988,4518.0212842499996,0,0.17960024999999999,24.663917249999997,145.80816824999999,170.65168574999998,170.65168574999998,0,0,0,4688.6729699999996,95.577500000000001,244.75,122.14624999999999,118.6225,92.46875,0,52.341249999999995,18.3675,0,0.7962499999999999,745.06999999999994,206,252.88718999999998,42.618021374999998,909,126.324395,3621.452585,3115.7340199999999,2174.8380299999999,778.24041249999993,1339.5326175,7.5,1.5,9,1,1,2.5,12.981346853333331,0,4669.9669600000007,0.40249463920547013,0.23940212202272193,5.6645654155406122E-3,1,1,0.67208372710434516,0.6896591483512724,0.44695707359267667,19731000,0,0.67204098853608651]
["Macon County","Macon",64.248750000000001,1275.6774999999998,304.56124999999997,593.64999999999986,542.59383899999989,208.71182149999999,611.93437024999992,3601.37753075,0,2.0074109999999998,52.125678499999992,206.12528474999996,260.25837424999997,260.25837424999997,0,0,0,3861.6359050000001,85.185000000000002,174.84000000000003,72.884999999999991,78.171250000000001,108.035,0.99999999999999989,40.758749999999999,33.42,0,1.2837499999999999,595.57875000000001,141,281.17851999999999,64.562740812499996,1404,64.248750000000001,2173.8887499999996,1623.4984049999998,3861.6359050000001,2173.8887499999996,1623.4984049999998,6.5,1.5,8,0.5,1,1.5,10.639753786666667,3250,3721.6336674999998,0.58646556727496613,0.4640435234347256,1.1140268952868399E-2,1,1,0.84955251110296226,0.88164145925628967,0.76010669667545172,20271000,0,0.84953814679300121]
["Madison County","Madison",304.11664500000001,3893.5699999999997,1019.1573625000001,1927.6652100000001,1697.5855369999999,820.42050075000009,2069.0497480000004,11731.565003250002,0,46.457575499999997,95.392501749999994,347.3244545,489.17453175000003,489.17453175000003,0,0,0,12220.739535000002,681.17750000000001,524.73500000000001,471.09624999999994,140.58875000000003,295.03750000000002,8.9212500000000006,349.88249999999999,75.321250000000006,0,9.6449999999999996,2556.4050000000002,534,825.02008000000001,110.6792390625,5133,304.11664500000001,6840.3925724999999,5076.2303175000006,12220.739535000002,6840.3925724999999,5076.2303175000006,16.5,6,21,1.5,4,8,33.070025093333335,0,12482.280346666666,0.5523771678872702,0.36491729663934291,1.8860068843873829E-2,1,1,0.60545263380348224,0.69675221375389551,0.35084735431916447,44568000,0,0.60540036086578297]
["Manchester City","Coffee",48.578534999999995,606.39503000000002,155.578665,276.91094250000003,247.23307499999999,0,0,1334.6962475,0,0,0,0,0,0,0,0,0,1334.6962475,41.100454999999997,130.61227500000001,7.5789974999999998,24.500909999999998,44.466704999999997,0,48.993409999999997,9.9372350000000012,0,0.32624999999999998,307.51623750000005,168,0,0,517,128.36135000000002,4875.5376799999995,3999.7216449999996,1334.6962475,1038.8846375000001,247.23307499999999,3,0,3,0,0,0.5,3.5745744266666666,0,1288.2731166666665,3.6845189154830751E-3,1.6300891269342255E-2,3.6845189154830751E-3,0,1,0.75060160845043356,0.78972003643566402,0.57347402145447468,6111000,0,0.75057893191334824]
["Marion County","Marion",31.055,1203.0912499999999,309.31124999999997,622.09875,629.88272800000004,246.86393774999996,684.41216150000014,3726.7150772499999,0,9.9535219999999995,76.847312249999987,148.19432849999998,234.99516274999996,234.99516274999996,0,0,0,3961.7102399999999,220.32375000000002,73.847500000000011,173.76124999999999,128.17624999999998,34.303750000000001,3.1049999999999995,31.672499999999996,1.95,0,3.2149999999999999,670.35500000000013,52,273.45625000000001,56.260410187499993,1343,31.055,2267.64,1912.2016900000001,249.18644999999998,133.13874999999999,116.04769999999999,5.5,3.5,9,0,1.5,1.5,10.9648,106,4030.4628950000001,0.75938506644739467,0.33232741951178124,4.5577891370216922E-3,1,1,0.73892824079933783,0.78609605980345298,0.59968165732525347,18551000,0,0.73890871121696189]
["Marshall County","Marshall",79.127499999999998,1621.2362499999999,403.55499999999995,853.92624999999998,805.25749999999994,382.33248875000004,1051.9960120000001,5197.4310007500007,0,0,46.033761249999998,200.06648799999999,246.10024924999999,246.10024924999999,0,0,0,5443.5312500000009,204.82875000000001,169.02499999999998,214.87624999999997,105.71250000000001,53.441249999999997,0.99999999999999989,67.623750000000001,10.608750000000001,0,1.79,828.90624999999989,216,425.07749999999999,61.525062312499998,1466,79.127499999999998,2878.7174999999997,2485.6862500000002,5443.5312500000009,2878.7174999999997,2485.6862500000002,7,3,10,0.5,2.5,2.5,14.536666666666665,1062.5999999999999,5316.4415741666662,0.44590916065349429,0.23336411194571191,7.579004258999906E-3,1,1,0.79730150689094581,0.82410503655416179,0.67756618178500605,25567000,0,0.79727931200292046]
["Maryville City","Blount",105.70574999999999,1537.0137500000001,426.80124999999998,776.98250000000007,781.32749999999999,360.19187499999998,1106.7818695000001,5094.8044945000001,0,0,23.521124999999998,155.24342300000001,178.76454799999999,178.76454799999999,0,0,0,5273.5690425000003,151.33000000000001,251.12875000000003,164.48374999999999,98.263749999999987,107.595,7.9537499999999994,74.91,32.431249999999999,0,2.3975,890.49374999999998,166,413.10593999999998,44.691136999999998,914,562.23175750000007,9207.7681850000008,7938.2141124999989,1965.9865625,990.33375000000001,939.91781249999997,5,3,7,1,3.13585476,3.5,14.05768984,0,5083.7990983333329,0.36915174990856475,0.28148240564209892,8.9368860677889791E-3,0,1,0.67665748826178196,0.70861827729591798,0.47568518912777646,19399000,0,0.67661785888538351]
["Maury County","Maury",158.17875000000001,3939.9987499999997,1034.2637499999998,1986.2237499999997,1803.5416805,790.46347749999995,2075.0395675000004,11787.709725499999,0,44.617779499999997,155.30027250000001,423.85043250000001,623.7684845,623.7684845,0,0,0,12411.478209999999,557.59375,892.26250000000005,505.71750000000003,316.375,94.47999999999999,23.407499999999999,119.80375000000001,46.703749999999999,0,7.5637499999999998,2563.9074999999998,495,832.16750000000002,144.78767625,3394,158.17875000000001,6960.4862499999999,5292.8132100000003,12411.478209999999,6960.4862499999999,5292.8132100000003,17,7,20.5,3.5,4.5229999999999997,7.5,34.352204186666668,0,11947.364795833331,0.37698857254034679,0.3735272792727507,1.1455803769748389E-2,1,1,0.70431723541988922,0.74216233521591279,0.51296354272661149,50948000,0,0.70428271404398402]
["McKenzie Special School District","Carroll",8.0499999999999989,392.97874999999999,90.96875,204.62874999999997,182.42500000000001,77.212934749999988,251.18710899999999,1207.4512937499999,0,0,13.458315249999998,76.597500999999994,90.055816249999992,83.404604249999991,0,0,0,1297.5071099999998,61.282499999999999,124.7025,51.275000000000006,12.908749999999998,11.28375,2.0874999999999999,4.4512499999999999,5.9999999999999991,0,0,273.99125000000004,18,111.845,22.513954062499998,450,35.024999999999999,2320.4716900000003,1999.6849599999998,336.72624999999999,170.77125000000001,162.95500000000001,2,1,3,0,0.5,0.5,3.4645503999999998,0,0,0,0,0,1,1,0.85282549786717132,0.88633570444630216,0.77482703497141592,6646000,0,0.85279819518231648]
["McMinn County","McMinn",47.432492499999995,1246.1199999999999,368.53875000000005,712.61374999999998,780.96624999999995,470.91711900000001,1239.5271295,4866.1154910000005,0,0,118.337881,423.4103705,541.74825150000004,541.74825150000004,0,0,0,5407.8637425000006,190.15625,404.73874999999998,285.51499999999999,118.35499999999999,35.664999999999999,0.7,39.27375,13.261249999999999,0,10.733750000000001,1098.3987500000003,85,557.44124999999997,135.43706287500001,1729,56.454207499999995,3884.3557700000001,3416.7875000000004,367.256235,292.89202,70.117499999999993,7,3.0500476000000001,9,0,4.1501428000000002,2,15.028876133333334,0,5529.6757958333328,0.49222958099115977,0.31936772881525877,1.2056161903180776E-4,1,1,0.73288838444646109,0.7798497438295704,0.57294335657153206,24119000,0,0.73285395243228613]
["McNairy County","McNairy",59.438800000000001,1147.4000925,274.84595999999999,614.61187999999993,652.37343899999996,281.87993474999996,719.38808625000001,3749.9381924999998,0,2.7477309999999999,53.128995250000003,275.71937374999999,331.59609999999998,331.59609999999998,0,0,0,4081.5342924999995,126.86999999999999,205.95125000000002,125.94125,129.38749999999999,40.669999999999995,0.99999999999999989,59.931249999999991,30.64875,0,3.7699999999999996,724.17,7,319.3842525,82.212092249999998,1519,59.438800000000001,2036.8579325000001,1985.2375599999998,4081.5342924999995,2036.8579325000001,1985.2375599999998,6,2,8,0,2,1,10.934616186666666,0,4159.4587383333328,0.85805875824845868,0.69961025774377983,2.0992314663915591E-2,1,1,0.83500163402944716,0.86696078606634763,0.7595719601908496,22127000,0,0.83498765956912169]
["Meigs County","Meigs",30.518749999999997,474.36750000000001,133.8725,249.4025,261.28375,89.460506750000008,289.65318125000005,1528.5586879999998,0,0,42.290743249999991,96.22931874999999,138.520062,138.520062,0,0,0,1667.0787499999999,76.627499999999998,103.435,54.05,38.036249999999995,83.228749999999991,1.9750000000000001,28.504999999999995,1.9099999999999997,0,0,387.76750000000004,6,134.94499999999999,34.630015499999999,594,30.518749999999997,857.64250000000004,778.91750000000002,1667.0787499999999,857.64250000000004,778.91750000000002,3,1,4,0,0.5,0,4.4457333333333331,0,1704.5670833333331,0.88023718632370263,0.41789691957464281,2.9530469735595137E-2,1,1,0.84934005129610302,0.87454723497182552,0.77268977827210528,9603000,0,0.84932128603760748]
["Milan Special School District","Gibson",40.894549999999995,540.32249999999999,134.16374999999999,283.87252000000001,308.46776750000004,146.704835,339.14739674999998,1793.5733192500002,0,0,20.322074999999998,108.45870575000001,128.78078075000002,128.78078075000002,0,0,0,1922.3541000000002,155.63374999999999,88.14,42.35,50.589999999999996,106.49375000000001,0,43.178750000000001,1.8649999999999998,0,0.25624999999999998,488.50749999999999,11,140.39749999999998,32.195195187500005,749,148.145095,4570.0780724999995,3913.9183025000002,515.77625,274.5625,235.61374999999995,2,1,3,0.5,0.5,1.5,5.1150944000000003,0,1939.5010091666666,0.52727995250665016,0.30145210747679724,9.7516491324022101E-3,1,1,0.83678971923217704,0.86811013785853008,0.74030512647424418,10317000,0,0.83677246202816302]
["Millington","Shelby",41.197137499999997,712.40875000000005,177.1,382.55624999999998,318.26261575000001,178.56111699999997,519.56320574999995,2329.6490760000002,0,5.2973842500000003,26.644897999999998,130.25858424999998,162.20086649999999,162.20086649999999,0,0,0,2491.8499425,161.86624999999998,110.92874999999998,173.45124999999999,95.245000000000005,9.4525000000000006,2.1637500000000003,32.266249999999999,19.350000000000001,0,2.3849999999999998,607.10874999999999,92,222.31543749999997,39.225870562499999,1073,2783.8721602499991,82247.947702750011,62182.163359749997,1612.5093750000001,1272.0650000000001,1178.5878049999999,3,1,4,0.5,1,1.5,6.6211345066666665,0,2573.9863033333331,0.48744496621518546,0.35081771757316954,9.5986006742426466E-3,0,1.161349550779244,0.73847547688892901,0.79928823253438497,0.52617907553613996,11997000,0,0.73853380859536855]
["Monroe County","Monroe",66.943749999999994,1260.0291549999999,348.6055025,754.57278500000007,753.54904499999998,426.88612200000006,1210.8560950000001,4821.4424545000002,0,0,87.862107999999992,272.14176249999997,360.00387049999995,360.00387049999995,0,0,0,5181.4463249999999,251.35250000000002,226.21375,150.57499999999999,153.42749999999998,256.15000000000003,0,61.806250000000006,11.82,0,8.3837499999999991,1119.72875,43,502.07982750000008,90.000967624999987,1811,77.443749999999994,3482.0399424999996,3070.3976325000003,1448.4349999999999,1118.8325,319.10249999999996,8,3,11,0,2,1.5,14.902356719999998,0,6854.8032658333332,0.49329351534480864,0.47368244923733266,1.682907525223859E-2,1,1,0.77310043416213681,0.81330614016021119,0.6475588289465195,26171000,0,0.77305895947360126]
["Montgomery County","Montgomery",705.6412499999999,11067.49625,2804.7937499999998,5287.2487499999997,4710.4375042500005,2289.7087604999997,6243.5365427500001,33108.862807500002,0,184.08249574999996,189.6524895,724.27720724999995,1098.0121924999999,1098.0121924999999,0,0,0,34206.875,1699.4837499999999,1489.9612499999998,843.67875000000004,476.24249999999995,998.98874999999998,13.285,644.02749999999992,118.19374999999999,0,12.47625,6296.3374999999996,941,2254.2075,228.48242418749999,10015,705.6412499999999,19159.53875,14341.695000000002,34206.875,19159.53875,14341.695000000002,31,14.7508,38.5,17.5,16.817200000000003,25.5,91.470666666666659,0,32093.456666666665,0.69198186504684189,0.25192051089957385,1.8462745832821374E-2,1,1,0.77872037795018245,0.81749752683382426,0.64224307867231634,139478000,0,0.77869298317031088]
["Moore County","Moore",6.0499999999999989,199.98249999999999,54.624999999999993,149.88749999999999,147.37514250000001,69.348220000000012,182.31625300000002,809.58461549999993,0,0,8.9459399999999984,19.955889499999998,28.901829499999998,28.901829499999998,0,0,0,838.48644499999989,40.151412499999992,64.475812499999989,30.635462499999996,17.73385,14.7372,2.7702874999999998,4.1230874999999996,5.6667749999999995,0,0,180.29388749999995,2,68.72892250000001,7.2254573749999995,280,6.0499999999999989,404.495,427.94144500000004,838.48644499999989,404.495,427.94144500000004,1,1,2,0,0.5,0,2.2540441066666665,0,855.88999250000006,0.67814789877917625,0.50279047202825344,6.9323550752152683E-3,1,1,0.67687117158122945,0.72584144790526539,0.54462036830020644,4507000,0,0.67678903330224915]
["Morgan County","Morgan",36.147499999999994,789.55030999999997,198.56155749999999,465.91416499999997,447.81762249999997,186.99485275000001,516.85700724999992,2641.8430149999995,0,0,44.988289749999993,168.47608274999999,213.46437249999997,213.46437249999997,0,0,0,2855.3073874999995,104.49749999999999,269.27875,94.202500000000001,38.332499999999996,28.065000000000001,0.15125,29.243749999999999,11.86,0,4.17875,579.81000000000006,11,216.33631500000001,53.366093124999992,1234,36.147499999999994,1454.0260324999999,1365.133855,2855.3073874999995,1454.0260324999999,1365.133855,5.5,3,7,0,0.5,0.5,8.404857306666667,3238,3014.9924791666667,0.80905232219381074,1.3610868667244258,2.9076910563603604E-3,1,1,0.88775855656215397,0.91646359742951744,0.84749476929499989,17064000,0,0.88774206091018182]
["Murfreesboro City","Rutherford",168.59749999999997,4893.5387500000006,1314.5625,1985.98875,0,0,0,8362.6875,0,0,0,0,0,0,0,0,0,8362.6875,572.03499999999997,496.01,413.375,122.03999999999999,21.78875,1.9999999999999998,125.35249999999999,58.993749999999991,0,1.2749999999999999,1812.8700000000001,776,0,0,2490,856.80796249999992,28741.089705000002,23578.659624999997,8362.6875,8194.09,23578.659624999997,12,0,12,4.5,0,8,22.258933333333339,0,7877.0408333333326,0.20184948895254554,0.34094867901429565,1.5433037512289144E-2,0,1,0.74042897835337684,0.76043796037599642,0.55954810214245787,34510000,0,0.74039478824513993]
["Newport City","Cocke",24.2,308.3952625,60.315174999999996,142.93731249999999,135.82124999999999,0,0,671.66899999999998,0,0,0,0,0,0,0,0,0,671.66899999999998,63.253749999999997,25.466249999999999,22.2575,9.6987500000000004,2.59,0,23.411249999999999,0.99999999999999989,0,0,147.67750000000001,6,0,0,232,103.6875,2697.4677499999998,2281.265805,671.66899999999998,511.64774999999997,135.82124999999999,1,0,1,0.5,0,1,1.7861666666666669,0,0,0,0,0,0,1,0.79805685171734331,0.86155487743968384,0.68206338395813804,3349000,0,0.79802552573756769]
["Oak Ridge","Anderson",70.762367500000011,1253.35625,338.84125,687.8097600000001,624.35108200000013,360.24515274999999,872.71943675,4208.0852989999994,0,56.153730499999995,30.443569749999998,100.74236574999999,187.33966599999997,187.33966599999997,0,0,0.50895749999999995,4395.4249649999992,302.32624999999996,242.29250000000002,166.34125,81.456249999999997,60.66375,0.7962499999999999,89.811250000000001,12.881250000000001,0,0,956.56875000000002,150,314.35534749999999,32.796483874999993,1297,212.69176249999998,6053.5412950000009,5327.9854350000005,942.27971749999995,928.7047174999999,2044.6553374999999,6,2,7,1,2.5322094400000008,2,11.728558906666668,0,4383.9752716666671,0.27855996540229877,0.33485590338238991,1.6727588270691594E-3,0,1.049581855428622,0.74135421004950297,0.78438054233350263,0.57644939016680186,19207000,0,0.74134263049133753]
["Obion County","Obion",54.53,908.22625000000005,244.24875,472.625,480.65750000000003,268.95075600000001,559.27751375000003,2988.5157697500008,0,0,24.244243999999998,188.83873625000001,213.08298025000002,213.08298025000002,0,0,0,3201.598750000001,83.77,217.8075,81.946249999999992,86.787499999999994,82.846249999999998,4.0749999999999993,39.880000000000003,16.634999999999998,0,8.0462500000000006,621.79375000000005,74,218.96625,53.270745062500005,1104,75.22281000000001,2523.6880074999999,2203.5928374999999,1600.9049050000001,898.5880075,681.62408749999997,5.5,1.5,7,0,1,1,9.1552000000000007,0,3403.092916666667,0.60560987229386798,0.30687770181610524,9.6872661058451364E-3,1,1,0.76797197617571,0.81197494299090844,0.62773711437656976,16197000,0,0.76794545301296069]
["Oneida Special School District","Scott",14.350455,337.45956749999999,88.7,176.44288999999998,185.58637250000001,90.506132249999993,257.28239625000003,1150.3278135,0,0,18.540117749999997,36.430578749999995,54.970696499999988,54.970696499999988,0,0,0,1205.2985100000001,23.805,90.885000000000005,35.313749999999999,17.36,39.77375,0,12.684999999999999,3.5049999999999999,0,0.7,224.02749999999997,2,87.989225000000005,13.742674124999997,369,35.469205000000002,2094.0324574999995,1881.2678575,1205.2985100000001,602.6024574999999,588.34559750000005,2,1,3,0,0.5,0.5,3.4783777599999999,449,1228.0870566666667,0.25699046737232251,0.10357571909051171,3.658806848375518E-3,1,1,0.86169703167679512,0.89702292034806463,0.78405138027546606,6659000,0,0.86168350744347255]
["Overton County","Overton",67.411065000000008,868.08219749999989,241.6825,444.20233500000006,523.11828749999995,199.55860974999999,498.38528499999995,2842.4402797499997,0,0,19.529832749999997,140.3138625,159.84369525,159.84369525,0,0,0,3002.2839749999998,192.80624999999998,68.087500000000006,54.763750000000002,98.72999999999999,53.697499999999998,2.5862499999999997,58.253749999999997,19.692499999999999,0,0.7,549.3175,8,218.34697249999999,39.960923812499999,728,67.411065000000008,1553.9670324999997,1380.9058774999999,3002.2839749999998,1553.9670324999997,1380.9058774999999,5.5,1,6.5,0,1,0.5,8.5389420533333329,508,3066.4137258333335,0.40067652634384893,0.54352309103812491,4.3438365435766943E-3,1,1,0.8344019785394623,0.85078776689687308,0.74748581315232421,16350000,0,0.83438551873077249]
["Paris Special School District","Henry",24.262499999999996,667.77,185.14750000000001,380.93124999999998,351.22749999999996,0,0,1609.3387499999999,0,0,0,0,0,0,0,0,0,1609.3387499999999,78.647500000000008,267.48,32.668749999999996,9.9050000000000011,13.326249999999998,0,27.706250000000001,0.92999999999999994,0,0,430.66375000000011,22,0,0,748,77.375,2422.6662499999998,2009.1087499999999,1609.3387499999999,1188.8174999999999,351.22749999999996,3,0,3,0,0,1.5,4.2901333333333334,0,1660.3348075000001,0.47749003981134291,0.13818498070205235,7.9542189966806832E-3,1,1,0.75371119329567871,0.81822570040583775,0.62403251087383249,7590000,0,0.75368084110738409]
["Perry County","Perry",38.5,275.69136500000002,86.719570000000004,141.06297999999998,162.53216250000003,61.029987749999989,160.660676,926.19674125000006,0,0,7.7694247499999998,67.698228999999998,75.467653749999997,75.467653749999997,0,0,0,1001.664395,66.767499999999998,98.646249999999995,44.506249999999994,6.0837500000000002,25.426249999999996,0,36.230000000000004,3.0224999999999995,0,0,280.6825,1,68.505857499999991,18.866913437499999,360,38.5,503.47391499999998,459.69048000000004,1001.664395,503.47391499999998,459.69048000000004,2,1,3,0,0.5,0,3,378,1045.6944733333332,0.53842049249681734,1.132261889293336,3.0263779214388886E-2,1,1,0.79506299712151951,0.82642379684633083,0.70235250799860827,5887000,0,0.79508288821772921]
["Pickett County","Pickett",4.7750000000000004,176.88477,47.443439999999995,101.02352500000001,110.07749999999999,35.708162000000002,128.63115875,604.54355575,0,0,10.021837999999999,25.41817125,35.440009250000003,35.440009250000003,0,0,0,639.983565,14.013750000000002,44.196249999999999,16.77375,14.348749999999999,18.126250000000002,0,4.0250000000000004,0.99999999999999989,0,0,112.48375,0,42.838749999999997,8.8600023125000007,173,4.7750000000000004,325.35173500000002,309.85683,639.983565,325.35173500000002,309.85683,1,0.5,1.5,0,0,0,1.6722666666666668,0,717.22413499999993,0.61643212829138849,0.38528169905120851,0,1,1,0.77298606868608155,0.79875673033534222,0.68537482643415215,3715000,0,0.77297572596493513]
["Polk County","Polk",37.634930000000004,587.37625000000003,169.82124999999999,337.51603499999999,352.07552250000003,142.296682,454.72290150000003,2081.4435709999998,0,0,34.629715499999996,111.4692135,146.098929,146.098929,0,0,0,2227.5424999999996,117.48375,114.44999999999999,84.9375,61.586249999999993,50.268749999999997,0,30.111249999999998,8.2037499999999994,0,3.6524999999999999,470.69374999999997,6,201.13954500000003,36.52473225,776,37.634930000000004,1094.7135349999999,1095.194035,2227.5424999999996,1094.7135349999999,1095.194035,4,2,6,0,1,0,6.4989151733333337,0,2346.1194100000007,0.58466617718603942,0.39980914696920722,3.2678075267561358E-3,1,1,0.83252805756007531,0.8583178298175983,0.74594483889752139,12188000,0,0.83249545117480961]
["Putnam County","Putnam",240.23784999999998,3263.2606225,845.07249999999999,1684.2978725,1711.0941432499999,739.40822449999996,2087.4119925,10570.78320525,0,14.504991749999999,89.461475500000006,346.87884750000001,450.84531475,450.84531475,0,0.84929250000000001,7.9720849999999999,11021.62852,1072.4775,283.90875,427.10249999999996,139.39249999999998,212.50125000000003,10.62125,258.83999999999997,60.261250000000004,0,6.2550000000000008,2471.36,795,776.13663750000001,109.08508075,3901,240.23784999999998,5792.6309950000004,4988.7596750000002,11021.62852,5792.6309950000004,4988.7596750000002,15.5,5.40034744,18.5,2,7.2010423200000009,6,31.041305093333339,0,10758.304690833333,0.31784097014035517,0.1402637351669126,2.0110665470463432E-2,1,1,0.69778408407111192,0.7450701413131926,0.47547347719701283,44168000,0,0.69774492424932855]
["Rhea County","Rhea",84.91749999999999,1136.8187350000001,278.3075,634.10874999999999,583.59624999999994,320.3627735,954.44021650000002,3992.5517250000003,0,0,54.846326499999989,118.88893350000001,173.73525999999998,173.73525999999998,0,0,0,4166.2869850000006,153.05124999999998,150.04874999999998,102.50375,81.710000000000008,110.00125,1.4224999999999999,71.123750000000001,17.012499999999999,0,0,686.87375000000009,129,350.38017500000001,43.433814999999996,1920,91.267499999999984,2694.5837350000002,2215.6957499999999,835.25999999999988,645.34874999999988,183.56124999999997,5.5,2,6.5,0,2.9540948000000009,1.5,11.257263200000002,0,4224.3429333333333,0.78274737290899243,0.47289405670726481,0,1,1,0.79805330923612672,0.85116234177422889,0.68056181871494648,21144000,0,0.79804474234080969]
["Richard City Special School District","Marion",0,66.786249999999995,22.87125,43.481249999999996,31.268749999999997,18.922499999999999,65.856449999999995,249.18644999999998,0,0,0,0,0,0,0,0,0,249.18644999999998,7.5774999999999997,11.09625,0.99999999999999989,10.227499999999999,2.3475000000000001,0,0,0,0,0,32.248750000000001,2,21.098749999999999,0,59,31.055,2267.64,1912.2016900000001,249.18644999999998,133.13874999999999,116.04769999999999,0.5,0.5,1,0,0,0,1,0,0,0,0,0,1,1,0.73892824079933783,0.78609605980345298,0.59968165732525347,1317000,0,0.73890871121696189]
["Roane County","Roane",171.8064,1828.285245,502.73625000000004,953.21433999999999,904.62048000000004,447.28721750000011,1180.1474067500001,5988.0973392500009,0,0,89.836194999999989,304.73618825,394.57238324999997,394.57238324999997,0,0,0,6382.6697225000007,351.63249999999999,516.6412499999999,92.022500000000008,154.16249999999999,287.64874999999995,21.66375,146.26749999999998,25.018749999999997,0,2.7450000000000001,1597.8024999999993,18,489.62466749999999,98.643095812499993,2202,171.8064,3284.235835,2926.6274874999999,6382.6697225000007,3284.235835,2926.6274874999999,10,5,15.5,0.5,2.5,2.5,18.684356879999999,0,6571.3192208333321,0.50100493107924671,0.29288893173303993,2.7006246493708076E-3,1,1.0127390957647511,0.7030454153431509,0.75144292546843205,0.51193568441221893,28549000,0,0.70301808842405955]
["Robertson County","Robertson",150.41613750000002,3238.5987500000001,863.93520749999993,1726.1968674999998,1809.7155575000002,747.73319550000008,1966.0961115,10502.691827000002,0,0,126.97366199999999,454.92956349999997,581.90322549999996,581.90322549999996,0,0,0,11084.595052500003,616.92750000000001,762.28,352.24375000000003,254.69749999999999,195.89875000000001,7.665,93.933750000000003,61.148749999999993,0,4.6187500000000004,2349.4137500000002,836,807.18098250000003,145.47580637499999,3740,150.41613750000002,5828.7308249999996,5105.4480899999999,11084.595052500003,5828.7308249999996,5105.4480899999999,16,6.5,19.5,1,4.5,4.5,30.466299813333332,1204.5999999999999,11049.679199166667,0.45814542746017345,0.4125006633987845,7.3196695163873825E-3,1,1,0.78403284227360748,0.81506509475757882,0.64113487563369143,54240000,0,0.7840055271873666]
["Rogersville City","Hawkins",9.3999999999999986,283.82124999999996,73.90625,138.27249999999998,138.21875,0,0,643.61874999999986,0,0,0,0,0,0,0,0,0,643.61874999999986,12.903749999999999,54.902500000000003,10.43,16.778749999999999,9.09375,0,7.7149999999999999,1.2999999999999998,0,1.40625,114.53000000000002,14,0,0,234,80.710000000000008,3773.2999999999993,3344.0518824999999,643.61874999999986,495.99999999999994,138.21875,1,0,1,0,0,0.5,1.7125333333333335,0,0,0,0,0,0,1,0.79590548771840985,0.84273789297639823,0.69417414223678553,3009000,0,0.79587910072491563]
["Rutherford County","Rutherford",688.21046249999995,10983.2722125,2996.10158,6567.6259124999997,7847.9999977500001,3463.7281505000001,9786.9029054999974,42333.841221249997,0,184.17081974999999,499.1486195,1796.709132,2480.0285712499999,2480.0285712499999,0,0,12.532499999999999,44813.869792499994,1938.1712500000003,889.71875,1290.0637499999998,621.48,821.26250000000005,18.138750000000002,516.86500000000001,181.96125000000001,0.99999999999999989,15.3125,6293.9737500000001,3460,3979.2681624999996,573.96443787499993,9239,856.80796249999992,28741.089705000002,23578.659624999997,8362.6875,8194.09,23578.659624999997,37.5,22.649019599999995,45.5,22.5,37.947058800000001,28,120.81684519999999,0,42556.777643333327,0.45358854066552196,0.18798415770685656,7.9994308510181484E-3,1,1,0.74042897835337684,0.76043796037599642,0.55954810214245787,176045000,0,0.74039478824513993]
["Scott County","Scott",21.118749999999999,818.05624999999998,218.53625,454.83749999999998,475.09875,171.84556799999999,496.87508474999993,2656.3681527500003,0,0,34.489431999999994,114.61342524999998,149.10285724999997,149.10285724999997,0,0,0,2805.4710100000002,31.125,197.31374999999997,98.634999999999991,55.965000000000003,74.754999999999995,0.17499999999999999,18.153750000000002,5.6325000000000003,0,5.9775,487.73249999999996,3,191.94499999999999,37.275714312499993,1420,35.469205000000002,2094.0324574999995,1881.2678575,1205.2985100000001,602.6024574999999,588.34559750000005,5.5,1,6.5,0,1,0.5,8.0313008533333328,59.2,2831.7185433333339,0.46140414263369994,0.31818133978082275,9.1181378392240203E-3,1,1,0.86169703167679512,0.89702292034806463,0.78405138027546606,15893000,0,0.86168350744347255]
["Sequatchie County","Sequatchie",68.599999999999994,596.41750000000002,157.13625000000002,324.21749999999997,340.32624999999996,159.69762499999999,433.20354475000005,2079.5986697500002,0,0,28.837375000000002,55.292705249999997,84.130080249999992,84.130080249999992,0,0,0,2163.7287500000002,130.72624999999999,128.9425,40.158749999999998,43.63,61.327500000000001,8.9824999999999999,85.341250000000002,14.225,0,1.7,515.03375000000005,37,156.29,21.032520062499998,927,68.599999999999994,1077.77125,1017.3575000000001,2163.7287500000002,1077.77125,1017.3575000000001,2,1,3,1,1,2,5.7727555200000005,0,2234.8475966666665,0.49826365564891861,0.26907129337599472,8.3525456923812108E-3,1,1,0.81702971474873842,0.86013476650989629,0.7103921252333758,11569000,0,0.81702629792400727]
["Sevier County","Sevier",248.06163750000002,4231.3292749999991,1088.7049999999999,2211.2396075000001,2117.998595,1088.255126,2699.6937602499997,13685.283001249998,0,0,63.971373999999997,396.31725224999997,460.28862624999999,460.28862624999999,0,0,53.358500000000006,14145.571627499998,394.21249999999998,937.30500000000006,369.69875000000002,197.71249999999998,188.16125,10.876249999999999,226.98500000000001,73.777500000000003,0,15,2413.7287500000002,1039,1053.6454125,115.0721565625,4161,248.06163750000002,7531.2738824999997,6366.236107499999,14145.571627499998,7531.2738824999997,6366.236107499999,17.5,9.5,24.5,2.5,5.5,9,39.737454026666676,0,14257.2646675,0.7134849194825984,0.19966429276968928,1.3793669724620759E-2,1,1,0.41817393720132745,0.49115429429151869,0.25,39381000,0,0.41809779565973326]
["Shelby County","Shelby",2352.8826477499997,38014.194325000004,9433.6862874999988,17790.974070249998,15843.443493000001,8205.7076232499985,20185.134215000002,111826.02266175,0,247.85281449999997,450.12332049999998,2430.1867885000001,3128.1629235,3128.1629235,0,0,0,114954.18558525,5675.3050000000003,1352.3587499999999,5376.9075000000003,3563.0187499999997,1804.9362499999997,64.866249999999994,2011.2900000000002,760.30250000000001,10.95,80.396249999999995,20700.331250000003,10504,7123.9635514999991,720.07752725,68230.649999999994,2783.8721602499991,82247.947702750011,62182.163359749997,1612.5093750000001,1272.0650000000001,1178.5878049999999,163.5,59.178209426666662,208,24.5,48.259218880000006,58,324.21878469333348,76,116177.96388741668,0.16236083028259135,0.16558034004889474,9.9231669652130941E-3,1,1.161349550779244,0.73847547688892901,0.79928823253438497,0.52617907553613996,555900000,6169000,0.73853380859536855]
["Smith County","Smith",45.233750000000001,886.56874999999991,227.84250000000003,474.04124999999999,421.21124999999995,184.00461000000001,525.98992925000005,2764.8920392499999,0,0,60.737139999999997,147.07564324999998,207.81278325,207.81278325,0,0,0,2972.7048224999999,129.23374999999999,79.489999999999995,101.57624999999999,93.20750000000001,64.112499999999997,0,43.685000000000002,3.3737500000000002,0,4.8925000000000001,519.57124999999996,17,242.70719000000003,51.953195812499999,961,45.233750000000001,1588.4524999999999,1339.0185725000001,2972.7048224999999,1588.4524999999999,1339.0185725000001,5,2,8,0,1,0,8.8612919733333335,0,3002.7960733333334,0.71112943220824021,0.37154260210157775,1.6234868705514115E-2,1,1,0.80625693819209565,0.83508726108195308,0.7039014342294212,15189000,0,0.80624218722792884]
["South Carroll Special School District","Carroll",2.9999999999999996,89.784999999999997,34.405000000000001,46.581249999999997,61.1875,22.927344999999995,46.145711749999997,304.03180674999999,0,0,10.477655,22.21678825,32.694443249999999,27.077086999999999,0,0,0,336.72624999999999,16.716249999999999,30.152499999999996,9.6737500000000001,0.28125,0.99999999999999989,0.49249999999999999,2.7174999999999994,0.99999999999999989,0,0.3,62.333749999999988,0,18.600000000000001,8.1736108124999998,92,35.024999999999999,2320.4716900000003,1999.6849599999998,336.72624999999999,170.77125000000001,162.95500000000001,0.5,0.5,1,0,0,0,1,0,0,0,0,0,1,1,0.85282549786717132,0.88633570444630216,0.77482703497141592,1825000,0,0.85279819518231648]
["Stewart County","Stewart",40.962499999999999,502.06000000000006,150.19125,324.43875000000003,330.19124999999997,136.07256900000002,417.31247174999999,1901.2287907499999,0,0,11.048681,87.656460750000008,98.70514175000001,98.70514175000001,0,0,6.2133749999999992,1999.9339324999999,92.302499999999995,32.972499999999997,10.0075,17.30125,134.17624999999998,0,33.256250000000001,7.3250000000000002,0,1.6124999999999998,328.95375000000001,5,169.7106575,24.676285437500002,602,40.962499999999999,976.69,982.28143250000005,1999.9339324999999,976.69,982.28143250000005,3,1,4,0,1,1,5.3875392266666671,0,1993.3651358333334,0.71740828660014977,0.86035416651502639,1.6775652086450425E-2,1,1,0.82050098902002067,0.85084589991070636,0.74426161129707791,11091000,0,0.82046237661968691]
["Sullivan County","Sullivan",135.19695299999998,2675.9800000000005,696.71624999999995,1472.8798174999999,1448.48802475,604.94225974999995,1817.3667035000003,8851.5700085000008,0.21281199999999997,20.75497025,100.81433025000001,423.12698649999999,544.90909899999997,544.90909899999997,0,0,0,9396.4791075000012,540.78750000000002,866.90375000000006,150.32,67.844999999999999,76.088750000000005,5.4924999999999997,130.49874999999997,29.602499999999999,0,12.401249999999997,1879.94,64,755.19721000000004,131.03853218749998,3413,352.98916049999997,10793.6210675,9634.4196845000006,3985.7308324999999,2007.55375,1908.0148749999998,16.5,4,20.5,0,3.5,1.5,26.153707413333333,0,9872.3275933333334,0.53203697746823608,0.42630946216865107,8.8638333604082273E-3,1,1,0.64538809596033153,0.71664722680089743,0.42730622883224378,36002000,0,0.64535110741293666]
["Sumner County","Sumner",674.74409749999995,8701.2475175,2335.181595,4647.2825899999989,4282.7574877500001,1789.1648435000002,5216.9513899999993,27647.329521249994,0,192.14604974999997,371.07337899999999,1001.0330074999999,1564.2524362499998,1564.2524362499998,0,0,0,29211.581957499995,1457.9737499999999,1828.9787499999998,821.73,644.87874999999997,519.9224999999999,2.8424999999999998,610.41624999999999,91.117500000000007,0,9.3324999999999996,5987.1924999999992,723,1998.5579975000001,343.02659662499997,6794,674.74409749999995,15683.711702499999,12853.126157499999,29211.581957499995,15683.711702499999,12853.126157499999,36.5,14.762892293333334,46,5.5,14.288676880000001,17,80.343188479999981,0,28648.927611666662,0.69492164837236647,0.29343739425845844,1.2831893918789989E-2,1,1,0.75296152552504603,0.77812680789953947,0.60270654440188454,126364000,0,0.75292776980224596]
["Sweetwater City","Monroe",10.5,637.71250000000009,166.67124999999999,314.44875000000002,319.10249999999996,0,0,1448.4349999999999,0,0,0,0,0,0,0,0,0,1448.4349999999999,46.767499999999998,186.89624999999998,61.858750000000001,14.94,22.58,0,8.69,4.4074999999999998,0,1.42,347.56,90,0,0,567,77.443749999999994,3482.0399424999996,3070.3976325000003,1448.4349999999999,1118.8325,319.10249999999996,4,0,4,0,0,0.5,4.2337333333333333,0,1523.0420833333335,9.4854021597674167E-3,6.0405422152648984E-2,9.4854021597674167E-3,0,1,0.77310043416213681,0.81330614016021119,0.6475588289465195,7128000,0,0.77305895947360126]
["Tipton County","Tipton",123.08624999999999,3065.2287499999998,850.61875000000009,1661.73875,1659.895,746.26267875000008,2101.9350950000003,10208.765273749999,0,0,74.688571249999995,406.94490500000001,481.63347625,481.63347625,0,0,0,10690.398749999998,152.45124999999999,880.0162499999999,442.54750000000001,163.66250000000002,268.83999999999997,6.9874999999999989,107.82499999999999,16.848749999999999,0,10.53875,2049.7174999999997,57,837.22500000000014,120.4083690625,3196,123.08624999999999,5577.5862500000003,4989.7262500000006,10690.398749999998,5577.5862500000003,4989.7262500000006,10,5,13,5.5,5.2814000000000005,8.5,28.525333333333329,0,10946.007909166665,0.79186068612965388,0.33981947551414204,1.2456900676925795E-2,1,1,0.84820606816530564,0.87613035647718995,0.77149088988751735,57433000,0,0.8481867929146909]
["Trenton Special School District","Gibson",22.4,386.24375000000003,103.0625,195.21375,182.74124999999998,90.496103750000003,236.14506824999995,1216.302422,0,0,7.5297062499999985,50.299404249999995,57.829110499999992,57.829110499999992,0,0,0,1274.1315325,33.948749999999997,25.697499999999998,49.824999999999996,19.568750000000001,23.191249999999997,0,25.127499999999998,1.9999999999999998,0,0.6825,180.04124999999999,42,105.8178875,14.457277624999998,616,148.145095,4570.0780724999995,3913.9183025000002,515.77625,274.5625,235.61374999999995,2,1,3,0,0.5,0.5,3.4255777600000004,0,1286.5587233333333,0.55280285340622237,0.17643967265782301,2.031258492859519E-3,1,1,0.83678971923217704,0.86811013785853008,0.74030512647424418,6934000,0,0.83677246202816302]
["Trousdale County","Trousdale",14.6625,367.81874999999997,92.431250000000006,220.68375,186.58461,75.389376499999997,238.09660474999998,1195.6668412500001,0,0,10.015623499999998,38.323660250000003,48.33928375,48.33928375,0,0,0,1244.0061250000001,28.133749999999999,64.697499999999991,34.986249999999998,33.846249999999998,31.922499999999999,2.9999999999999996,15.264999999999999,1.9999999999999998,0,0.42249999999999999,214.27375000000001,24,96.694524999999999,12.0848209375,423,14.6625,680.93375000000003,548.40987500000006,1244.0061250000001,680.93375000000003,548.40987500000006,2,1,3,0,0.5,0.5,3.5506666666666664,78,1231.2738925000001,0.49385979055563112,0.48405152064896884,4.9542185838233393E-3,1,1,0.81844630722472889,0.84957138072122629,0.72260791863008356,6620000,0,0.81840990486695597]
["Tullahoma City","Coffee",29.265315000000001,960.6099999999999,283.46000000000004,567.12988999999993,528.95974750000005,231.58319825000001,606.13822649999997,3207.1463772499992,0,0,15.113679249999999,129.58456849999999,144.69824774999998,144.69824774999998,0,0,0,3351.8446249999993,118.11625000000001,211.37374999999997,129.93624999999997,70.474999999999994,55.849999999999994,3.6999999999999997,53.861249999999998,20.6525,0,0,663.96500000000015,53,247.70475749999997,36.174561937499995,1029,128.36135000000002,4875.5376799999995,3999.7216449999996,1334.6962475,1038.8846375000001,247.23307499999999,6,1,7,0,1,0,9.0928227466666662,0,3374.6736391666668,4.6602037258187045E-3,6.9142488513630621E-3,4.6602037258187045E-3,0,1,0.75060160845043356,0.78972003643566402,0.57347402145447468,14292000,0,0.75057893191334824]
["Unicoi County","Unicoi",44.8,591.03075999999999,165.99875,332.89750000000004,402.35,156.22223449999998,479.60327549999994,2172.9025200000001,0,0,33.086515499999997,93.070474499999989,126.15698999999998,126.15698999999998,0,0,0,2299.05951,149.27125000000001,191.24624999999997,120.37625,10.245000000000001,68.516249999999985,0,45.239999999999995,1.8387500000000001,0,3.2362500000000001,589.97,80,195.43625,31.539247499999995,918,44.8,1089.9270099999999,1164.3325,2299.05951,1089.9270099999999,1164.3325,4,1,4.5,0,1,0.5,6.587917946666666,0,2338.2516366666664,0.67508702167899415,0.27570457197912279,7.8776807898481536E-3,1,1,0.7920777869986324,0.83182189180165855,0.67847187592087665,12123000,0,0.79205307966351657]
["Union City","Obion",20.692810000000001,528.82124999999996,127.27124999999998,242.4955075,243.04176999999999,100.35754700000001,268.66767699999997,1531.3478115,0,0,24.326203,45.230890499999994,69.557093499999993,69.557093499999993,0,0,0,1600.9049050000001,105.265,39.073749999999997,68.524999999999991,23.994999999999997,7.66,0,22.46125,0,0,0,266.97999999999996,72,111.8385675,17.389273374999998,667,75.22281000000001,2523.6880074999999,2203.5928374999999,1600.9049050000001,898.5880075,681.62408749999997,2,1,3,0.5,0.5,1,4.3217333333333334,0,1565.2013291666663,0.34517178286641031,9.3278734996814952E-2,3.5309621603817174E-3,0,1,0.76797197617571,0.81197494299090844,0.62773711437656976,7186000,0,0.76794545301296069]
["Union County","Union",39.212775000000001,1292.4439325000001,351.02490499999999,739.4457625,764.9877704999999,201.89122849999998,455.53645425000002,3844.5428282500002,0,20.207447000000002,22.579406500000001,142.45771324999998,185.24456674999999,185.24456674999999,0,0,0,4029.7873950000003,128.77624999999998,301.15249999999997,176.90875,53.811250000000001,36.017499999999998,2.9974999999999996,23.127499999999998,18.8125,0,3.8224999999999998,745.42624999999975,13,209.37258500000002,41.259279937499997,1859,39.212775000000001,2382.9146000000001,1607.6600199999998,4029.7873950000003,2382.9146000000001,1607.6600199999998,6.5,1.5,7.5,2,1,2,12.085961466666665,0,3319.4367108333331,0.85160432715615675,0.62600982667276861,1.9923058968860652E-2,1,1,0.91026756311652346,0.93645788203326641,0.86338751806125136,24150000,0,0.91025749847274851]
["Van Buren County","Van Buren",0.7,187.83758999999998,53.368982499999994,111.45314500000001,116.12916249999999,48.247168250000001,128.51794624999999,646.25399449999998,0,3.0166775000000001,10.319116749999997,40.417318749999993,53.753112999999992,53.753112999999992,0,0,0,700.00710749999996,37.606250000000003,58.8,26.055,17.372499999999999,11.05625,0.99999999999999989,6.25E-2,0,0,0,151.95250000000001,1,57.119959999999992,12.684108874999998,270,0.7,352.65971749999994,346.64738999999997,700.00710749999996,352.65971749999994,346.64738999999997,1.5,0.5,2,0,0,0,2.0921836799999998,0,718.35283666666658,0.57118170773006061,0.56100564991156554,1.2528662156833971E-2,1,1,0.81221293325530086,0.84684493314691445,0.73666135959613621,4657000,0,0.81220969831052714]
["Warren County","Warren",70.551964999999996,1823.7887499999999,514.13,989.05532499999993,904.26108799999997,466.72216175000005,1186.0961447499999,5954.6054344999993,0,44.962456999999993,64.281275749999992,241.07395274999999,350.31768549999998,350.31768549999998,0,0,0,6304.9231199999995,339.55124999999998,341.52,227.995,67.851249999999993,76.745000000000005,0.99999999999999989,68.316249999999997,11.219999999999999,0,6.621249999999999,1140.82,407,444.64461499999999,76.338807125000002,2779,70.551964999999996,3326.9740749999996,2907.3970800000002,6304.9231199999995,3326.9740749999996,2907.3970800000002,8.5,3.1245798133333333,10.5,0.5,4.8737394400000005,3,17.59045184,0,6415.3612033333338,0.34653699605329724,0.26259887998065284,1.2223785616194773E-2,1,1,0.79662555232857035,0.84378340183115941,0.66866100942762063,32302000,0,0.79659290491074297]
["Washington County","Washington",138.04249999999999,2271.585,615.10374999999999,1296.2049999999999,1278.3575000000001,576.92908299999999,1782.4233735,7958.6462064999996,0,0,109.07966699999999,315.39040649999998,424.47007349999996,424.47007349999996,0,0,30.348750000000003,8383.1162800000002,574.62874999999997,364.07,520.1362499999999,121.93625,78.612499999999997,4.8274999999999988,97.924999999999997,43.722499999999997,0,9.6174999999999997,1815.4762500000002,48,724.17877999999996,106.11751837499999,1988,220.59249999999997,8507.4637500000008,7434.8612800000001,7779.8012500000013,4182.8937500000002,3372.6812499999996,12,5,15,0.5,3.5314000000000005,3,23.164377760000001,0,8574.9462500000009,0.64722038345138311,0.79848897012036657,1.1780831862357153E-2,1,1,0.63962446571013987,0.68788800484976864,0.43127624239108442,29914000,0,0.63958023806135611]
["Wayne County","Wayne",26.4925,644.97513000000004,157.035,324.07292999999999,328.60006250000004,140.92694,395.77186525000002,2017.87442775,0,0,28.543679999999998,116.77652974999999,145.32020975,145.32020975,0,0,0,2163.1946374999998,179.91125,129.21125000000001,108.33250000000001,43.796250000000001,33.426249999999996,0.99999999999999989,20.107500000000002,6.0749999999999993,0,2.9812499999999993,524.84125000000006,2,176.76298499999999,36.330052437500001,610,26.4925,1126.0830599999999,1010.6190775,2163.1946374999998,1126.0830599999999,1010.6190775,4.5,1.5,7,0,0,0,7,2922,2197.5405066666667,0.55892636773117832,0.93923183383353093,7.1504180631318873E-3,1,1,0.84565847336860223,0.86843201353711053,0.77558887272003041,13309000,0,0.84563887187196585]
["Weakley County","Weakley",53.881250000000001,1259.8824999999999,298.12,607.45469750000007,603.19155499999999,252.43695775000003,720.47937649999994,3795.4463367500002,0,0,49.816497249999998,189.20924099999999,239.02573824999999,239.02573824999999,0,0,0,4034.4720750000001,215.47624999999999,200.15875,120.315,85.88,86.566249999999997,0.20999999999999996,29.700000000000003,33.246249999999996,0,5.0024999999999995,776.55500000000018,34,302.48239750000005,59.756434562499997,1500,53.881250000000001,2165.4571974999999,1815.1336274999999,4034.4720750000001,2165.4571974999999,1815.1336274999999,7.5,3,9.5,0,1,0.5,10.965555760000001,0,4201.2226833333334,0.39618307783026696,0.36497311590176318,9.7765189872641867E-3,1,1,0.78685065207544436,0.82784831441857043,0.663790220999805,20679000,0,0.78682711325841925]
["West Carroll Special School District","Carroll",10.799999999999999,226.03617999999997,70.946584999999999,132.606075,140.97198750000001,58.745722500000014,173.77001700000002,813.87656700000002,0,0,8.5604924999999987,37.249232999999997,45.809725499999999,43.624018499999998,0,0,0,859.68629250000004,60.234999999999999,60.199999999999989,11.442499999999999,11.259999999999998,33.328749999999999,0,9.7087499999999984,1.9999999999999998,0,0.21000000000000002,188.38500000000002,1,67.243724999999998,11.452431375,362,35.024999999999999,2320.4716900000003,1999.6849599999998,336.72624999999999,170.77125000000001,162.95500000000001,1,1,2.5,0,0.5,0,2.5493391466666666,0,0,0,0,0,1,1,0.85282549786717132,0.88633570444630216,0.77482703497141592,4766000,0,0.85279819518231648]
["White County","White",77.441249999999997,1106.9087499999998,295.51,584.03874999999994,615.62,289.21456949999998,678.4873685,3647.2206879999994,0,0,29.600430499999998,160.75275649999998,190.35318699999996,190.35318699999996,0,0,0,3837.5738749999996,315.35000000000002,174.11875000000001,93.922500000000014,41.77375,68.239999999999995,0,86.228750000000005,17.5825,0,4.6687499999999993,801.88499999999999,33,290.255,47.588296749999991,1461,77.441249999999997,1986.4574999999998,1773.675125,3837.5738749999996,1986.4574999999998,1773.675125,6,2,6.5,1,1.5,1.5,10.836800000000002,0,3881.4565658333327,0.52443714504453542,0.41934429486967956,1.1026788339395219E-2,1,1,0.82038522409572523,0.85869753867593568,0.72458287365475149,20387000,0,0.82036170533566133]
["Williamson County","Williamson",719.85542749999991,10795.42375,2870.3724999999999,6020.2687175000001,5787.0448182500004,3087.6605557500002,8478.3007579999994,37758.926527000003,0,11.099146749999999,124.17831175000001,823.44019949999995,958.71765799999991,958.71765799999991,0,0,0,38717.644185000005,2759.2424999999998,1027.9024999999999,449.86750000000001,686.04875000000004,813.69,7.4687499999999991,441.73750000000001,285.41500000000002,2.9762499999999994,6.5649999999999995,6480.9137499999988,848,3230.1433299999999,236.90462781249997,712,785.85542749999991,22400.9687175,19066.44629,3535.6262500000007,2714.9037500000004,754.72250000000008,34,17.877044000000001,43.5,17.5,25.33448856,27.5,103.32170266666671,0,36346.407210000005,0.54935700296231094,0.2811465410494603,7.9551191491754585E-3,1,1.285241700927678,0.57545954641823727,0.51855123471247655,0.30364954384768739,118019000,0,0.57566374106497931]
["Wilson County","Wilson",262.70019500000001,4880.1181125000003,1284.3618799999999,2615.6430824999998,2545.9624479999998,1452.4454624999998,3861.4564244999997,16902.687604999999,0,14.466929499999997,228.85455999999999,920.86130049999997,1164.1827899999998,1164.1827899999998,0,0,19.126999999999999,18066.870394999998,1120.80375,378.94749999999999,571.28874999999994,512.61500000000001,160.54500000000002,12.147499999999997,211.44125000000003,104.69374999999999,0,7.6912500000000001,3080.1737499999995,623,1640.9289624999997,287.42896512499993,2674,328.47200750000002,11617.33013,9731.3693500000008,3610.3010924999999,2837.2070549999999,707.322225,16.5,9.4609502400000007,20.5,7,15.382850720000002,10,48.61391741333334,0,17232.928567499999,0.50657669506410796,0.35917671464964523,1.1231018139211778E-2,1,1,0.70253668349212584,0.71666684045660045,0.52095730210080471,67588000,0,0.7025020277295575]

{"sheet":"Constants","index":1,"n_rows":41,"n_cols":18,"rows_kept":41,"cut":false,"hidden":false,"merged":[[35,1,35,2],[38,1,38,2],[39,1,39,2],[0,0,0,9],[1,0,1,9],[28,1,28,2],[31,1,31,2],[32,1,32,2],[33,1,33,2],[34,1,34,2],[18,1,18,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[25,1,25,2],[3,1,4,3],[6,1,6,2],[11,1,11,2],[12,1,12,2],[17,1,17,2],[30,11,30,12],[6,11,7,12],[6,8,7,9],[6,5,6,6],[6,14,7,15],[16,15,16,16],[17,15,17,16],[18,15,18,16],[19,15,19,16],[33,5,34,5],[17,5,18,5],[3,5,4,9],[3,11,4,15],[14,5,15,6],[31,11,31,12],[14,8,15,9],[32,11,32,12],[25,11,26,13],[13,15,14,17],[19,11,19,12],[17,11,17,12],[18,11,18,12],[14,11,15,13],[28,11,28,12],[29,11,29,12]]}
["Tennessee Comptroller of the Treasury\n"]
["2018-19 Funding Constants"]
[null,null,null,null,null,null,null,null,"Note: If your computer is slow, you may need to click the Update button twice for accurate information. "]
[null,"Personnel Ratios",null,null,null,"Salaries",null,null,null,null,null,"TCRS and FICA"]
[]
[]
[null,"Regular Teachers",null,null,null,"Certificated Personnel ($)",null,null,"Non-Certificated (Classified) Personnel ($)",null,null,"Certificated Personnel",null,null,"Non-Certificated (Classified) Personnel"]
[null,null,"K-3",20]
[null,null,"4-6",25,null,"Teachers and Other Personnel",47150,null,"Library/Teacher Assistant",23500,null,"FICA",7.6499999999999999E-2,null,"FICA",7.6499999999999999E-2]
[null,null,"7-9",30,null,"Superintendent",112900,null,"System Secretary",42200,null,"TCRS",0.1046,null,"TCRS",7.7499999999999999E-2]
[null,null,"10-12",26.5,null,null,null,null,"School Secretary",33000,null,"Total",{"$f":"M9+M10","v":0.18109999999999998},null,"Total",{"$f":"P9+P10","v":0.154}]
[null,"CTE Teachers",null,20,null,null,null,null,"Custodian",25300]
[null,"Special Education Teachers"]
[null,null,"Option 1",91,null,null,null,null,null,null,null,null,null,null,null,"Inflation Factors"]
[null,null,"Option 2",58.5,null,"Insurance",null,null,"Classroom Components",null,null,"Non-Classroom Components"]
[null,null,"Option 3",16.5]
[null,null,"Option 4",8.5,null,null,null,null,null,null,null,null,null,null,null,"Transportation FY 16",null,5.3908723578807299E-3]
[null,"English Learner Teachers",null,20,null,"Annual Average Weighted Premium ($)",10949.21,null,"At-Risk ($)",885.75,null,"Non-Instructional Equipment ($)",null,26.5,null,"Transportation FY 17",null,0]
[null,"Translators",null,200,null,null,null,null,"Substitute Teachers ($)",61.75,null,"Maintenance and Operations ($)",null,3.44,null,"Transportation FY 18",null,2.5067516577300102E-2]
[null,"Response to Intervention (RTI)",null,2750,null,null,null,null,"Alternative Schools ($)",null,null,"Cost Per Square Foot ($)",null,null,null,"Transportation FY 19",null,2.56326659208343E-2]
[null,"K-6 Art",null,525,null,"Instructional ",null,null,"K-12",3.75,null,null,"K-4",139.41]
[null,"K-6 Music",null,525,null,"State Share (45%)",{"$f":"G18*0.45/0.7","v":7038.7778571428571},null,"7-12",33.25,null,null,"5-8",140,null,"FY 16 Instructional Unit Cost ($)",null,42065]
[null,"P.E.",null,null,null,null,null,null,"Duty-Free Lunch ($)",12.25,null,null,"9-12",147.842057406744,null,"FY 16 Instructional Premium ($)",null,5518.6071428571404]
[null,null,"K-4",350,null,"Classroom",null,null,"Textbooks ($)",77.5]
[null,null,"5-6",265,null,"State Share (45%)",{"$f":"G18*0.45/0.75","v":6569.5259999999989},null,"Materials and Supplies ($)",null,null,null,null,null,null,"FY 16 Certificated TCRS",null,9.0399999999999994E-2]
[null,"Counselors",null,null,null,null,null,null,"Regular",80.75,null,"Transportation Regression Contstants",null,null,null,"FY 16 Non-Cert. TCRS",null,9.8900000000000002E-2]
[null,null,"K-6",500,null,"Non-Classroom",null,null,"CTE",157.75]
[null,null,"7-12",350,null,"Superintendent and Tech. Coordinator",null,null,"Special Ed.",36.5,null,null,null,null,null,"FY 18 Per-Pupil Amount ($)",null,8781]
[null,"Supervisors",null,null,null,"State Share (45%)",{"$f":"G18*0.45/0.5","v":9854.2889999999989},null,"Instructional Equipment ($)",null,null,"Base Amount ($)",null,132.985522965662]
[null,null,"Special Ed.",750,null,null,null,null,"Regular",64.25,null,"ADT per ADM",null,127.77210851723]
[null,null,"CTE",1000,null,"Support Staff",null,null,"CTE",99.75,null,"Miles per ADM",null,170.78399424775299]
[null,"Special Ed. Assessment",null,600,null,"State Share (30%)",{"$f":"G18*0.3/0.5","v":6569.5259999999989},null,"Special Ed.",13.25,null,"Special Ed. ADT per ADM",null,465.09217612656897]
[null,"Social Workers",null,2000,null,null,null,null,"Classroom-Related Travel ($)",null,null,"County/City District ($)",null,85.662016736492106]
[null,"Psychologists",null,2500,null,"Maintenance and Operations Rate ",0.21432623297033263,null,"Regular",14.5]
[null,"Nurses",null,3000,null,null,null,null,"CTE",50.5]
[null,"Assistants",null,null,null,null,null,null,"Special Ed.",17.25]
[null,null,"K-6",75,null,null,null,null,"College Readiness Exams ($)"]
[null,null,"Special Ed. 5, 7, 8",60,null,null,null,null,"Grade 11",47.15]
[null,"Technology Coordinator",null,6400,null,null,null,null,"CTE",18]
[null,"Custodians (square feet)",null,22376,null,null,null,null,"Technology ($)",40000000]
[null,"CDF",null,0.2,null,null,null,null,"Vocational Transportation ($)",32.434762009409702]

{"sheet":"District ADMs","index":2,"n_rows":147,"n_cols":73,"rows_kept":147,"cut":false,"hidden":false,"merged":[[0,4,1,9],[146,0,146,1],[0,0,0,3],[1,0,1,2],[2,50,2,56],[2,44,2,49]]}
["Tennessee Comptroller of the Treasury\nOffice of Research and Education Accountability\n",null,null,null,"This tab includes all district ADM data. It also feeds the pivot table on the Main Page tab, and so contains all relevant numbers related to transportation, CTE transportation, school based positions, CDF, and fiscal capacity."]
["Master Data and District ADMs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transportation",null,null,null,null,null,"School Based Positions",null,null,null,null,null,null,null,null,null,null,null,"Total Generated ",{"$f":"SUM($BJ$5:$BJ$145)","v":4131268000},"Total Generated ",{"$f":"SUM($BM$5:$BM$145)","v":977129000},null,"Total Generated ",{"$f":"SUM($BP$5:$BP$145)","v":2018594000}]
["District","County","SPED 7-9","K-3","Grade 4","Grades 5-6","Grades 7-8","Grade 9","Grade 10-12","Vocational SPED","Vocational 7-8","Vocational 9","Vocational 10-12","Adults Grade 9","Adults Grade 10-12","Adult Vocational Students","Vocational Enrolled","Vocational Taught","Regular Students","District Total ADM","Option 1","Option 2","Option 3","Option 4","Option 5","Option 6","Option 7","Option 8","Option 9","Option 10","SPED Total","EL Students","11th Grade","Voc Test","At Risk","District K-6","District 7-12","County SPED Opt. 7-9","County K-6","County 7-12","County Min.","County K-6 Min.","County 7-12 Min.","CTE Miles","ADM (Transportation)","Cost Per ADM","ADT Per ADM","Miles Per ADM","SpEd ADT Per ADM","Type","K-8 Librarians","9-12 Librarians","Regular Principals","K-8 Assistant Principals","9-12 Assistant Principals","K-8 Library Assistants","School Secretaries","CDF","TACIR Fiscal Capacity Index","CBER Fiscal Capacity Index","TACIR-CBER Mix","District Instr. Total (Salary and Benefits)","County Instr. Total (Salary and Benefits)","Instuctional  Fiscal Capacity","District Classroom Total","County Classroom Total","Classroom Fiscal Capacity","District Non-Classroom Total","County Non-Classroom Total","Non-Classroom Fiscal Capacity","FY 2016 Baseline","Total Charter Capital","Mandatory Increase State Share"]
["Anderson County","Anderson",128.35439499999998,1527.9850000000001,409.9425,906.90181749999988,1125.313044,459.69891124999992,1148.4301487499997,0,0.63228850000000003,113.37403125,435.88167375,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":549.88799349999999},549.88799349999999,{"$f":"SUM(C5:I5)","v":5706.6258164999999},{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":6256.5138100000004},745.11124999999993,377.89874999999995,214.69625000000002,92.461249999999993,95.528749999999988,0.21249999999999999,126.47499999999999,37.344999999999999,0,6.3624999999999989,{"$f":"SUM(U5:AD5)","v":1696.0912499999997},20,548.40169249999997,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":137.31392625000001},2264,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":2844.8293174999999},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":3283.3300974999997},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":212.69176249999998},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":6053.5412950000009},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":5327.9854350000005},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":942.27971749999995},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":928.7047174999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":2044.6553374999999},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":2742},{"$f":"Transportation!AB5","v":7262.8689758333321},{"$f":"Transportation!AC5","v":453.80699639246524},{"$f":"Transportation!AD5","v":0.71979360829194072},{"$f":"Transportation!AE5","v":0.36211585376951361},{"$f":"Transportation!AF5","v":0},{"$f":"Transportation!AG5","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":10.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":4},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":13},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":3},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":18.260529013333333},1.049581855428622,1.0321861043948706E-2,1.0125962554786271E-2,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":1.0223911799367488E-2},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":26261000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":48991000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.74135421004950297},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":6286000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":11583000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.78438054233350263},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":14050000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":24363000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.57644939016680186},28781000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.74134263049133753]
["Clinton City","Anderson",13.574999999999999,563.78189999999995,139.1853175,225.73749999999998,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":0},0,{"$f":"SUM(C6:I6)","v":942.27971749999995},{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":942.27971749999995},97.587499999999991,101.85499999999999,20.195,6.6174999999999997,6.1224999999999987,0,21.111249999999998,0,0,1.5249999999999999,{"$f":"SUM(U6:AD6)","v":255.01374999999999},9,0,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":0},291,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":928.7047174999999},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":""},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":212.69176249999998},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":6053.5412950000009},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":5327.9854350000005},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":942.27971749999995},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":928.7047174999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":2044.6553374999999},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB6","v":0},{"$f":"Transportation!AC6","v":0},{"$f":"Transportation!AD6","v":0},{"$f":"Transportation!AE6","v":0},{"$f":"Transportation!AF6","v":0},{"$f":"Transportation!AG6","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":2.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":2.9546666666666668},1.049581855428622,1.0321861043948706E-2,1.0125962554786271E-2,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":1.0223911799367488E-2},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":4255000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":48991000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.74135421004950297},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":1125000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":11583000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.78438054233350263},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":1598000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":24363000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.57644939016680186},4206000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.74134263049133753]
["Oak Ridge","Anderson",70.762367500000011,1253.35625,338.84125,687.8097600000001,624.35108200000013,360.24515274999999,872.71943675,0,56.153730499999995,30.443569749999998,100.74236574999999,0,0.50895749999999995,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":187.33966599999997},187.33966599999997,4208.0852989999994,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":4395.4249649999992},302.32624999999996,242.29250000000002,166.34125,81.456249999999997,60.66375,0.7962499999999999,89.811250000000001,12.881250000000001,0,0,956.56875000000002,150,314.35534749999999,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":32.796483874999993},1297,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":2280.0072600000003},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":2044.6553374999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":212.69176249999998},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":6053.5412950000009},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":5327.9854350000005},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":942.27971749999995},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":928.7047174999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":2044.6553374999999},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB7","v":4383.9752716666671},{"$f":"Transportation!AC7","v":273.47427930849426},{"$f":"Transportation!AD7","v":0.27855996540229877},{"$f":"Transportation!AE7","v":0.33485590338238991},{"$f":"Transportation!AF7","v":1.6727588270691594E-3},{"$f":"Transportation!AG7","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":6},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":7},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":2.5322094400000008},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":11.728558906666668},1.049581855428622,1.0321861043948706E-2,1.0125962554786271E-2,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":1.0223911799367488E-2},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":18475000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":48991000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.74135421004950297},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":4172000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":11583000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.78438054233350263},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":8715000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":24363000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.57644939016680186},19207000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.74134263049133753]
["Bedford County","Bedford",83.259630000000001,2591.6494599999996,712.60968500000001,1420.7552875000001,1317.898416,578.05761300000006,1550.1327839999999,0,8.0377964999999989,83.154354499999997,206.41198600000001,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":297.60413700000004},297.60413700000004,8254.3628754999991,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":8551.9670124999993},362.56,186.55500000000001,240.15125,195.44874999999999,104.86,2.8050000000000002,58.177499999999995,24.295000000000002,0,3.0812499999999998,1177.9337500000001,928,616.81174499999997,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":72.391585125000006},3618,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":4725.0144325000001},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":3743.6929499999997},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":83.259630000000001},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":4725.0144325000001},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":3743.6929499999997},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":8551.9670124999993},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":4725.0144325000001},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":3743.6929499999997},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":944},{"$f":"Transportation!AB8","v":8421.9518474999986},{"$f":"Transportation!AC8","v":275.38089841079841},{"$f":"Transportation!AD8","v":0.54996514868164592},{"$f":"Transportation!AE8","v":0.26423011834173682},{"$f":"Transportation!AF8","v":9.7942458185809132E-3},{"$f":"Transportation!AG8","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":11},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":4},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":14},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":3.9036726799999997},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":22.969989253333331},1,4.9883073656026003E-3,5.077156452802007E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":5.0327319092023041E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":36483000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":36483000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.82903080101088411},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":9128000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":9128000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.86531473768331124},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":17793000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":17793000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.71452137257561077},42706000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.82900734727112291]
["Benton County","Benton",28.916574999999998,641.57375000000002,163.696235,333.07,309.03344500000003,110.37149875,408.51339174999998,0,0,33.216788749999999,92.83249825,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":126.04928699999999},126.04928699999999,1995.1748955,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":2121.2241825000001},273.10625000000005,64.96875,76.873750000000001,83.227499999999992,71.023749999999993,0,20.0975,8.9312500000000004,0,0,598.22874999999988,7,163.69952749999999,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":31.512321749999998},805,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":1138.3399850000001},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":953.96762250000006},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":28.916574999999998},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":1138.3399850000001},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":953.96762250000006},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":2121.2241825000001},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":1138.3399850000001},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":953.96762250000006},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":195},{"$f":"Transportation!AB9","v":2132.2612400000003},{"$f":"Transportation!AC9","v":461.86906328265286},{"$f":"Transportation!AD9","v":0.85543145423087708},{"$f":"Transportation!AE9","v":0.51635324009360117},{"$f":"Transportation!AF9","v":1.7055446107844957E-2},{"$f":"Transportation!AG9","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":4},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":5.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":6.130230693333333},1,1.4379044157140249E-3,1.5828598944154107E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":1.5103821550647178E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":9149000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":9149000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.79539424642070478},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":2202000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":2202000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.83244343723930148},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":4877000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":4877000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.68742584007374319},11238000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.79538952499717608]
["Bledsoe County","Bledsoe",42.324999999999996,479.14375000000007,121.25750000000001,256.98124999999999,238.99624999999997,87.167994249999992,308.25882374999998,0,0,31.670285749999998,82.298618749999989,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":113.96890449999998},113.96890449999998,1534.130568,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":1648.0994725},75.407499999999999,127.9725,46.887500000000003,92.990000000000009,118.14250000000001,0,53.844999999999999,5.3525,0,1.8249999999999997,522.42250000000001,29,119.55298249999998,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":28.492226124999995},751,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":857.38250000000016},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":748.39197249999995},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":42.324999999999996},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":857.38250000000016},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":748.39197249999995},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":1648.0994725},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":857.38250000000016},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":748.39197249999995},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB10","v":1719.6132275},{"$f":"Transportation!AC10","v":494.73490199890153},{"$f":"Transportation!AD10","v":0.88595115981296035},{"$f":"Transportation!AE10","v":0.88702116786510543},{"$f":"Transportation!AF10","v":7.6447423116835736E-2},{"$f":"Transportation!AG10","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":3},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":4},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":4.4309057599999999},1,4.2502131832443564E-4,9.1299141374998679E-4,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":6.6900636603721116E-4},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":7797000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":7797000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.89365738392436256},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":1881000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":1881000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.91311728848490503},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":4081000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":4081000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.83454395534862558},11034000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.89365545569551874]
["Blount County","Blount",420.79100750000003,3063.3184875000002,830.18500000000006,1583.1334474999999,1427.9016005000001,668.78525300000001,1831.4720082499998,0,73.093179499999991,97.071416999999997,472.90704925,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":643.07164575000002},643.07164575000002,9825.5868042500006,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":10468.658450000001},258.97375,474.52749999999997,202.67624999999998,144.94624999999999,149.48874999999998,6.6999999999999993,360.48874999999998,81.898750000000007,0,13.618749999999999,1693.3187500000001,229,806.87103749999994,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":142.4946165625},2832,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":5476.6369350000004},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":4571.2305075000004},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":562.23175750000007},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":9207.7681850000008},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":7938.2141124999989},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":1965.9865625},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":990.33375000000001},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":939.91781249999997},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB11","v":10718.147029166665},{"$f":"Transportation!AC11","v":381.2924307140766},{"$f":"Transportation!AD11","v":0.76832683649426226},{"$f":"Transportation!AE11","v":0.31780990912551194},{"$f":"Transportation!AF11","v":1.0291579912693454E-2},{"$f":"Transportation!AG11","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":17},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":4.2858635599999992},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":19},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":6.7892911599999994},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":3.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":29.266158960000002},1,1.8086482358959027E-2,2.004996201346225E-2,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":1.906822218621064E-2},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":43531000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":73089000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.67665748826178196},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":9761000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":15986000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.70861827729591798},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":22410000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":36706000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.47568518912777646},44137000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.67661785888538351]
["Alcoa City","Blount",35.734999999999999,552.79,135.49124999999998,302.05250000000001,302.68124999999998,161.60124999999999,413.07750000000004,0,0,19.25,43.307812499999997,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":62.557812499999997},62.557812499999997,1903.42875,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":1965.9865625},46.083749999999995,114.17874999999999,20.456249999999997,34.537500000000001,32.521249999999995,0,22.607499999999998,16.96875,0,0.56000000000000005,287.91374999999999,93,166.18812500000001,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":15.639453124999999},481,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":990.33375000000001},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":939.91781249999997},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":562.23175750000007},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":9207.7681850000008},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":7938.2141124999989},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":1965.9865625},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":990.33375000000001},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":939.91781249999997},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB12","v":1888.6471274999997},{"$f":"Transportation!AC12","v":141.26053608404015},{"$f":"Transportation!AD12","v":0.27318320037349947},{"$f":"Transportation!AE12","v":0.33057172207693597},{"$f":"Transportation!AF12","v":8.1645744064490437E-3},{"$f":"Transportation!AG12","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":3},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":4},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":5.2248666666666672},1,1.8086482358959027E-2,2.004996201346225E-2,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":1.906822218621064E-2},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":8131000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":73089000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.67665748826178196},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":1774000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":15986000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.70861827729591798},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":3940000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":36706000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.47568518912777646},7231000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.67661785888538351]
["Maryville City","Blount",105.70574999999999,1537.0137500000001,426.80124999999998,776.98250000000007,781.32749999999999,360.19187499999998,1106.7818695000001,0,0,23.521124999999998,155.24342300000001,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":178.76454799999999},178.76454799999999,5094.8044945000001,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":5273.5690425000003},151.33000000000001,251.12875000000003,164.48374999999999,98.263749999999987,107.595,7.9537499999999994,74.91,32.431249999999999,0,2.3975,890.49374999999998,166,413.10593999999998,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":44.691136999999998},914,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":2740.7975000000001},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":2427.0657925},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":562.23175750000007},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":9207.7681850000008},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":7938.2141124999989},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":1965.9865625},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":990.33375000000001},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":939.91781249999997},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB13","v":5083.7990983333329},{"$f":"Transportation!AC13","v":193.50577911681981},{"$f":"Transportation!AD13","v":0.36915174990856475},{"$f":"Transportation!AE13","v":0.28148240564209892},{"$f":"Transportation!AF13","v":8.9368860677889791E-3},{"$f":"Transportation!AG13","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":3},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":7},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":3.13585476},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":3.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":14.05768984},1,1.8086482358959027E-2,2.004996201346225E-2,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":1.906822218621064E-2},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":21427000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":73089000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.67665748826178196},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":4451000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":15986000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.70861827729591798},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":10356000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":36706000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.47568518912777646},19399000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.67661785888538351]
["Bradley County","Bradley",254.09845749999999,2784.08,756.49249999999995,1520.0827675,1490.5963815,638.68536349999999,1890.4576529999999,0,20.924340999999998,98.522383999999988,428.64721199999997,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":548.09393699999998},548.09393699999998,9334.4931230000002,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":9882.5870599999998},521.88499999999999,479.71374999999995,161.31,187.23874999999998,206.185,0.99999999999999989,152.49624999999997,113.5,0,5.5287499999999996,1828.8574999999996,192,768.91964749999988,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":131.79239899999999},3679,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":5060.6552675000003},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":4567.8333350000003},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":358.75970749999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":7969.7115174999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":7082.7520850000001},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":5528.6362499999996},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":2909.0562500000001},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":2514.9187499999998},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB14","v":9873.2356708333336},{"$f":"Transportation!AC14","v":253.94685630193075},{"$f":"Transportation!AD14","v":0.7166975011279243},{"$f":"Transportation!AE14","v":0.24166343026212944},{"$f":"Transportation!AF14","v":1.0144597307231721E-2},{"$f":"Transportation!AG14","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":13},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":5.2866409333333335},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":15.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":2.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":6.6682381199999998},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":4},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":27.743404079999998},1,1.3588781394286462E-2,1.4509646001004881E-2,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":1.4049213697645672E-2},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":40629000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":65310000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.73338967857489556},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":10046000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":15973000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.78513907639192992},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":20907000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":31802000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.55412146288306752},44616000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.73335523052307994]
["Cleveland City","Bradley",104.66125,1627.8912500000001,394.18875000000003,886.97624999999994,846.18607949999989,347.50198399999999,1052.3062905000002,0,35.403920499999998,72.053016,161.46745949999996,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":268.92439599999994},268.92439599999994,5259.7118539999992,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":5528.6362499999996},436.34500000000003,383.98874999999998,217.27875,89.923749999999984,79.452499999999986,4.7612500000000004,66.352499999999992,36.903750000000002,0,5.5749999999999993,1320.58125,661,400.62125000000003,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":58.380118874999987},2413,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":2909.0562500000001},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":2514.9187499999998},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":358.75970749999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":7969.7115174999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":7082.7520850000001},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":5528.6362499999996},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":2909.0562500000001},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":2514.9187499999998},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB15","v":5393.2861283333332},{"$f":"Transportation!AC15","v":194.77160206396269},{"$f":"Transportation!AD15","v":0.45843170091503865},{"$f":"Transportation!AE15","v":0.2195940109892377},{"$f":"Transportation!AF15","v":1.4621265178644517E-2},{"$f":"Transportation!AG15","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":7},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":2.6370000000000005},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":8.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":3.4110000000000009},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":15.251466666666667},1,1.3588781394286462E-2,1.4509646001004881E-2,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":1.4049213697645672E-2},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":24681000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":65310000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.73338967857489556},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":5927000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":15973000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.78513907639192992},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":10895000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":31802000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.55412146288306752},23963000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.73335523052307994]
["Campbell County","Campbell",155.99250000000001,1562.0774999999999,421.76,823.05624999999986,808.60558125,333.26951800000001,926.73976100000004,0,10.016683749999999,33.542981999999995,254.76867899999996,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":298.32834474999993},298.32834474999993,5031.5011102499993,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":5329.8294549999991},336.98624999999993,421.72375,144.07124999999999,31.443749999999994,111.09875,1.0249999999999999,137.30250000000001,28.475000000000001,0,13.6975,1225.82375,58,396.38624999999996,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":72.07791524999999},3047,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":2806.8937499999997},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":2366.9432049999996},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":155.99250000000001},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":2806.8937499999997},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":2366.9432049999996},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":5329.8294549999991},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":2806.8937499999997},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":2366.9432049999996},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB16","v":5482.9811383333335},{"$f":"Transportation!AC16","v":281.06164130466516},{"$f":"Transportation!AD16","v":0.76315296875255256},{"$f":"Transportation!AE16","v":0.28056513318609405},{"$f":"Transportation!AF16","v":8.2132934980371185E-3},{"$f":"Transportation!AG16","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":8.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":3},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":10.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":2.8529253200000002},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":2.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":15.13519616},1,3.5533082803310186E-3,4.1749669209682171E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":3.8641376006496178E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":22178000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":22178000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.78405913945584982},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":6431000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":6431000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.85322030362365264},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":11532000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":11532000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.66180519528938109},26601000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.7840219702599831]
["Cannon County","Cannon",21.567484999999998,558.12136749999991,133.0116625,304.23364000000004,281.52999999999997,111.7299895,328.39760524999997,0,0,28.066030499999997,81.966282249999992,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":110.03231274999999},110.03231274999999,1738.5917497500002,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":1848.6240625000003},133.15625,71.804999999999993,43.16375,40.36,11.834999999999999,1.03125,15.557499999999999,4.9662500000000005,0,1.2149999999999999,323.08999999999997,7,141.77236249999999,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":27.508078187499997},617,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":995.36667},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":831.68990749999989},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":21.567484999999998},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":995.36667},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":831.68990749999989},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":1848.6240625000003},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":995.36667},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":831.68990749999989},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB17","v":1924.4015425},{"$f":"Transportation!AC17","v":390.92114074431271},{"$f":"Transportation!AD17","v":0.55211969879202072},{"$f":"Transportation!AE17","v":0.53401883337279998},{"$f":"Transportation!AF17","v":3.7798764131888547E-2},{"$f":"Transportation!AG17","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":4},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":5.5140534933333338},1,7.905452595796988E-4,1.1116876300566291E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":9.5111644481816397E-4},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":7594000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":7594000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.84477283647283197},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":1804000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":1804000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.87120794614624064},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":4272000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":4272000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.77529050224587115},10412000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.84474019760854535]
["Carroll County","Carroll",0,0,0,0,0,0,5.3087499999999999,0,0,0,0,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":0},43.327542249999993,5.3087499999999999,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":5.3087499999999999},0,0,0,0,0,0,0,0,0,0,0,0,1.7,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":0},0,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":""},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":5.3087499999999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":35.024999999999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":2320.4716900000003},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":1999.6849599999998},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":5.3087499999999999},0,0,{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":1554.3},{"$f":"Transportation!AB18","v":4372.0816966666662},{"$f":"Transportation!AC18","v":353.13543876384563},{"$f":"Transportation!AD18","v":0.59657546396153849},{"$f":"Transportation!AE18","v":0.26443772407427618},{"$f":"Transportation!AF18","v":4.8390373589763417E-3},{"$f":"Transportation!AG18","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":0.5},1,2.1108374595444337E-3,2.3346295349671582E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":2.2227334972557957E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":370000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":18718000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.85282549786717132},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":127000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":4777000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.88633570444630216},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":1897000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":9963000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.77482703497141592},1985000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.85279819518231648]
["Hollow Rock-Bruceton Special School District","Carroll",3.8749999999999996,208.76500000000001,46.047499999999999,90.869100000000003,92.280847999999992,36.779185999999996,104.143388,0,10.672582,5.3483140000000002,21.023579499999997,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":37.044475499999997},32.494340999999999,582.76002199999994,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":619.80449749999991},36.56,68.953749999999999,16.34375,9.7074999999999996,14.366249999999999,0.14249999999999999,3.1374999999999997,1.9999999999999998,0,0,151.21125000000001,0,45.395359999999997,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":6.5929733749999997},289,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":345.6816},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":270.24789749999997},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":35.024999999999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":2320.4716900000003},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":1999.6849599999998},{"$f":"MIN($T$19:$T$23)","v":336.72624999999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":170.77125000000001},{"$f":"MIN($AK$19:$AK$23)","v":162.95500000000001},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB19","v":0},{"$f":"Transportation!AC19","v":0},{"$f":"Transportation!AD19","v":0},{"$f":"Transportation!AE19","v":0},{"$f":"Transportation!AF19","v":0},{"$f":"Transportation!AG19","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":2},1,2.1108374595444337E-3,2.3346295349671582E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":2.2227334972557957E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":2733000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":18718000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.85282549786717132},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":729000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":4777000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.88633570444630216},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":1202000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":9963000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.77482703497141592},3377000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.85279819518231648]
["Huntingdon Special School District","Carroll",9.3000000000000007,384.73625000000004,105.64,195.47749999999999,207.60624999999999,68.03616925,199.87244375,0,0,13.805080749999998,51.675056249999997,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":65.480136999999999},41.157004499999999,1170.6686130000001,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":1236.1487500000001},92.944999999999993,149.09125,21.05875,15.758749999999999,19.028749999999999,0,7.3999999999999995,5.3,0,0,310.58249999999998,0,80.62,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":16.37003425},474,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":685.85374999999999},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":540.995},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":35.024999999999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":2320.4716900000003},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":1999.6849599999998},{"$f":"MIN($T$19:$T$23)","v":336.72624999999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":170.77125000000001},{"$f":"MIN($AK$19:$AK$23)","v":162.95500000000001},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB20","v":0},{"$f":"Transportation!AC20","v":0},{"$f":"Transportation!AD20","v":0},{"$f":"Transportation!AE20","v":0},{"$f":"Transportation!AF20","v":0},{"$f":"Transportation!AG20","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":3},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":3.3837333333333337},1,2.1108374595444337E-3,2.3346295349671582E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":2.2227334972557957E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":5119000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":18718000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.85282549786717132},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":1309000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":4777000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.88633570444630216},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":2198000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":9963000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.77482703497141592},6247000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.85279819518231648]
["McKenzie Special School District","Carroll",8.0499999999999989,392.97874999999999,90.96875,204.62874999999997,182.42500000000001,77.212934749999988,251.18710899999999,0,0,13.458315249999998,76.597500999999994,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":90.055816249999992},83.404604249999991,1207.4512937499999,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":1297.5071099999998},61.282499999999999,124.7025,51.275000000000006,12.908749999999998,11.28375,2.0874999999999999,4.4512499999999999,5.9999999999999991,0,0,273.99125000000004,18,111.845,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":22.513954062499998},450,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":688.57624999999996},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":600.88085999999998},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":35.024999999999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":2320.4716900000003},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":1999.6849599999998},336.72624999999999,{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":170.77125000000001},162.95500000000001,{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB21","v":0},{"$f":"Transportation!AC21","v":0},{"$f":"Transportation!AD21","v":0},{"$f":"Transportation!AE21","v":0},{"$f":"Transportation!AF21","v":0},{"$f":"Transportation!AG21","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":3},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":3.4645503999999998},1,2.1108374595444337E-3,2.3346295349671582E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":2.2227334972557957E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":5405000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":18718000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.85282549786717132},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":1315000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":4777000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.88633570444630216},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":2375000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":9963000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.77482703497141592},6646000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.85279819518231648]
["South Carroll Special School District","Carroll",2.9999999999999996,89.784999999999997,34.405000000000001,46.581249999999997,61.1875,22.927344999999995,46.145711749999997,0,0,10.477655,22.21678825,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":32.694443249999999},27.077086999999999,304.03180674999999,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":336.72624999999999},16.716249999999999,30.152499999999996,9.6737500000000001,0.28125,0.99999999999999989,0.49249999999999999,2.7174999999999994,0.99999999999999989,0,0.3,62.333749999999988,0,18.600000000000001,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":8.1736108124999998},92,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":170.77125000000001},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":162.95500000000001},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":35.024999999999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":2320.4716900000003},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":1999.6849599999998},336.72624999999999,{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":170.77125000000001},162.95500000000001,{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB22","v":0},{"$f":"Transportation!AC22","v":0},{"$f":"Transportation!AD22","v":0},{"$f":"Transportation!AE22","v":0},{"$f":"Transportation!AF22","v":0},{"$f":"Transportation!AG22","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":1},1,2.1108374595444337E-3,2.3346295349671582E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":2.2227334972557957E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":1428000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":18718000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.85282549786717132},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":355000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":4777000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.88633570444630216},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":680000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":9963000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.77482703497141592},1825000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.85279819518231648]
["West Carroll Special School District","Carroll",10.799999999999999,226.03617999999997,70.946584999999999,132.606075,140.97198750000001,58.745722500000014,173.77001700000002,0,0,8.5604924999999987,37.249232999999997,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":45.809725499999999},43.624018499999998,813.87656700000002,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":859.68629250000004},60.234999999999999,60.199999999999989,11.442499999999999,11.259999999999998,33.328749999999999,0,9.7087499999999984,1.9999999999999998,0,0.21000000000000002,188.38500000000002,1,67.243724999999998,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":11.452431375},362,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":429.58884},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":419.29745250000008},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":35.024999999999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":2320.4716900000003},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":1999.6849599999998},336.72624999999999,{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":170.77125000000001},162.95500000000001,{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB23","v":0},{"$f":"Transportation!AC23","v":0},{"$f":"Transportation!AD23","v":0},{"$f":"Transportation!AE23","v":0},{"$f":"Transportation!AF23","v":0},{"$f":"Transportation!AG23","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":2.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":2.5493391466666666},1,2.1108374595444337E-3,2.3346295349671582E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":2.2227334972557957E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":3663000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":18718000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.85282549786717132},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":942000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":4777000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.88633570444630216},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":1611000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":9963000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.77482703497141592},4766000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.85279819518231648]
["Carter County","Carter",93.711632500000007,1499.4160125000001,398.52203250000002,787.90470249999998,820.04421024999999,300.74798125000001,909.14140650000002,0,15.538799749999999,59.428213749999998,158.64748599999999,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":233.61449949999997},233.61449949999997,4809.4879780000001,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":5043.1024775000005},245.88374999999996,363.84624999999994,180.51624999999999,93.816249999999997,67.666250000000005,12.422499999999999,77.958749999999995,14.912500000000001,0,7.3837499999999991,1064.4062499999998,40,336.86174249999999,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":54.518924937499989},2282,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":2685.8427474999999},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":2263.5480975},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":144.48000500000001},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":3886.6674399999997},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":3473.0072324999996},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":2461.0522000000001},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":1200.8246924999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":1209.4591350000001},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":108},{"$f":"Transportation!AB24","v":5257.2462425000003},{"$f":"Transportation!AC24","v":311.50469482189459},{"$f":"Transportation!AD24","v":0.7447105359106958},{"$f":"Transportation!AE24","v":0.28760303973910728},{"$f":"Transportation!AF24","v":1.3620565475475094E-2},{"$f":"Transportation!AG24","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":8},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":4},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":14},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":15.909669813333334},1,4.1841968037539803E-3,4.7753498061305771E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":4.4797733049422792E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":20875000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":30938000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.82053968483455031},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":5468000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":7780000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.85934073233660202},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":10971000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":15820000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.71419584340339271},27017000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.82052742074712526]
["Elizabethton City","Carter",50.768372499999998,648.11124999999993,164.32374999999999,388.38969250000002,375.98254999999995,190.07849075000001,471.28196825000009,0,0,45.44796925,126.66815675000001,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":172.11612600000001},172.11612600000001,2288.9360740000002,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":2461.0522000000001},150.5925,106.34625,101.60499999999999,44.286250000000003,46.90625,2.84,39.261250000000004,11.702500000000001,0,3.415,506.95500000000004,13,201.08522500000004,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":43.029031500000002},738,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":1200.8246924999999},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1209.4591350000001},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":144.48000500000001},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":3886.6674399999997},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":3473.0072324999996},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":2461.0522000000001},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":1200.8246924999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":1209.4591350000001},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB25","v":2459.4052416666668},{"$f":"Transportation!AC25","v":142.76167926797336},{"$f":"Transportation!AD25","v":0.22248468480501088},{"$f":"Transportation!AE25","v":8.6064168312183623E-2},{"$f":"Transportation!AF25","v":1.4155183840195996E-2},{"$f":"Transportation!AG25","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":4},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":6.7553494133333336},1,4.1841968037539803E-3,4.7753498061305771E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":4.4797733049422792E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":10063000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":30938000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.82053968483455031},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":2312000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":7780000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.85934073233660202},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":4849000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":15820000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.71419584340339271},12295000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.82052742074712526]
["Cheatham County","Cheatham",95.354304999999997,1661.1299999999999,495.40499999999997,955.34827999999993,964.04269999999997,423.54834725000001,1232.9704442500001,0,0,47.91415275,209.74205574999996,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":257.65620849999993},257.65620849999993,5827.7990764999995,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":6085.4552849999991},280.46375,454.48374999999999,360.71875,24.296249999999997,24.75,0,97.741249999999994,22.125,0,1.00875,1265.5875000000001,102,451.50250000000005,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":64.414052124999984},1539,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":3111.88328},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":2878.2177000000001},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":95.354304999999997},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":3111.88328},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":2878.2177000000001},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":6085.4552849999991},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":3111.88328},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":2878.2177000000001},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB26","v":6265.2852316666658},{"$f":"Transportation!AC26","v":472.13085335158229},{"$f":"Transportation!AD26","v":0.55342678560610237},{"$f":"Transportation!AE26","v":0.29283050951833778},{"$f":"Transportation!AF26","v":9.2429949888482611E-3},{"$f":"Transportation!AG26","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":9},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":3.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":12},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":2.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":2.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":16.651410800000001},1,3.4238663838598057E-3,4.061541226095043E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":3.7427038049774241E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":24470000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":24470000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.81043589134064398},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":5458000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":5458000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.83248880422069504},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":12984000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":12984000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.7090650244722505},30940000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.81042028055904392]
["Chester County","Chester",19.206249999999997,827.74125000000004,231.0275,422.62,417.2525,209.938425,556.27975975000004,0,0,28.350324999999998,83.308990249999994,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":111.65931524999999},111.65931524999999,2684.0656847499995,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":2795.7249999999995},63.751249999999999,102.675,51.94,92.572499999999991,76.356249999999989,2.9237500000000001,14.356249999999999,6.8049999999999997,0,0.77874999999999994,412.15874999999994,10,212.97874999999999,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":27.914828812499998},883,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":1481.3887500000001},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1295.1300000000001},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":19.206249999999997},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":1481.3887500000001},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":1295.1300000000001},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":2795.7249999999995},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":1481.3887500000001},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":1295.1300000000001},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB27","v":2820.0908333333332},{"$f":"Transportation!AC27","v":318.21347618431656},{"$f":"Transportation!AD27","v":0.60426067836467445},{"$f":"Transportation!AE27","v":0.64418728829360994},{"$f":"Transportation!AF27","v":7.8177150913283228E-3},{"$f":"Transportation!AG27","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":4.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":5.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":7.8997333333333328},1,9.9912076744846224E-4,1.2369310373996794E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":1.1180259024240707E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":11228000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":11228000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.87658893924503867},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":2690000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":2690000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.89847067546377979},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":6301000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":6301000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.82091411057944652},15156000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.8765867193391228]
["Claiborne County","Claiborne",58.2575,1172.50875,302.82124999999996,632.63374999999996,683.61374999999998,305.27071025000004,714.77915949999988,0,0,45.923039750000001,172.1408405,0,19.84375,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":218.06388025000001},218.06388025000001,3869.8848697499993,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":4087.9487499999996},227.53500000000003,159.08999999999997,55.33,118.79499999999999,155.45125000000002,6.9624999999999986,48.14875,10.11,0,10.34,791.76250000000005,13,292.31,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":54.515970062500003},1735,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":2107.9637499999999},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1921.7275},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":58.2575},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":2107.9637499999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":1921.7275},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":4087.9487499999996},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":2107.9637499999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":1921.7275},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB28","v":4276.1236166666667},{"$f":"Transportation!AC28","v":287.6684644736888},{"$f":"Transportation!AD28","v":0.84792138668177031},{"$f":"Transportation!AE28","v":0.70492193480671006},{"$f":"Transportation!AF28","v":6.406113524540024E-3},{"$f":"Transportation!AG28","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":7.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":10},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":12.555733333333333},1,2.3201918951919207E-3,2.7898283789345541E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":2.5550101370632374E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":17014000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":17014000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.81388095182335196},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":4340000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":4340000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.85618810482612528},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":9410000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":9410000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.72595493450504622},22991000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.81384943149722777]
["Clay County","Clay",10.67422,327.05624999999998,86.632499999999993,165.2475,166.54374999999999,67.630725749999996,174.89301874999998,0,0,14.70799925,39.791921249999994,0,3.6749999999999998,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":54.499920499999995},54.499920499999995,998.67796449999992,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":1053.1778849999998},57.201249999999995,46.694999999999993,37.875,18.877500000000001,7.5437499999999993,0,7.9999999999999991,2.4824999999999999,0,0.99999999999999989,179.67499999999995,7,85.588292500000009,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":13.624980124999999},379,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":578.93624999999997},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":463.56741499999993},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":10.67422},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":578.93624999999997},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":463.56741499999993},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":1053.1778849999998},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":578.93624999999997},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":463.56741499999993},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":1140},{"$f":"Transportation!AB29","v":1035.25746},{"$f":"Transportation!AC29","v":459.08656691102448},{"$f":"Transportation!AD29","v":0.65972317005407854},{"$f":"Transportation!AE29","v":0.49681683369210722},{"$f":"Transportation!AF29","v":3.4902750986535594E-3},{"$f":"Transportation!AG29","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":2.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":3.0153333333333334},1,4.8737196362707858E-4,6.0730714659490621E-4,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":5.4733955511099242E-4},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":4453000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":4453000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.84766181972843391},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":1136000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":1136000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.88230163905236603},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":2488000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":2488000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.77796295379627844},5951000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.84762986078925606]
["Cocke County","Cocke",79.487499999999997,1173.13625,329.52249999999998,683.16125,638.37750000000005,354.73817874999997,903.86592750000011,0,0,38.421261250000001,210.04168749999999,0,6.40625,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":248.46294875000001},248.46294875000001,4162.2891062500003,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":4410.7520549999999},262.28749999999997,357.80124999999998,191.02875,19.2,58.577500000000001,5.9437499999999988,61.074999999999996,25.7225,0,10.11375,991.74999999999989,31,347.82358500000004,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":62.115737187500002},2548,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":2185.8200000000002},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":2145.444555},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":103.6875},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":2697.4677499999998},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":2281.265805},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":671.66899999999998},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":511.64774999999997},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":135.82124999999999},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":50},{"$f":"Transportation!AB30","v":4476.3410141666664},{"$f":"Transportation!AC30","v":505.74235090771526},{"$f":"Transportation!AD30","v":0.6040759610231341},{"$f":"Transportation!AE30","v":0.36778550341071842},{"$f":"Transportation!AF30","v":1.3235512325616745E-2},{"$f":"Transportation!AG30","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":7.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":3.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":10},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":13.070265386666666},1,3.2488043465966981E-3,3.5793087750348941E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":3.4140565608157961E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":18071000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":20953000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.79805685171734331},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":5225000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":6024000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.86155487743968384},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":9640000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":10838000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.68206338395813804},22522000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.79802552573756769]
["Newport City","Cocke",24.2,308.3952625,60.315174999999996,142.93731249999999,135.82124999999999,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":0},0,671.66899999999998,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":671.66899999999998},63.253749999999997,25.466249999999999,22.2575,9.6987500000000004,2.59,0,23.411249999999999,0.99999999999999989,0,0,147.67750000000001,6,0,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":0},232,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":511.64774999999997},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":135.82124999999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":103.6875},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":2697.4677499999998},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":2281.265805},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":671.66899999999998},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":511.64774999999997},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":135.82124999999999},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},0,{"$f":"Transportation!AC31","v":0},{"$f":"Transportation!AD31","v":0},{"$f":"Transportation!AE31","v":0},{"$f":"Transportation!AF31","v":0},{"$f":"Transportation!AG31","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":1.7861666666666669},1,3.2488043465966981E-3,3.5793087750348941E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":3.4140565608157961E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":2882000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":20953000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.79805685171734331},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":799000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":6024000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.86155487743968384},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":1198000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":10838000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.68206338395813804},3349000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.79802552573756769]
["Coffee County","Coffee",50.517499999999998,1067.605,327.85374999999999,629.99440249999998,573.38597274999995,411.89328075000003,969.65044349999982,0,12.686207249999999,32.411719249999997,241.0815265,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":286.17945299999997},286.17945299999997,4030.9003494999997,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":4317.0798024999995},182.1825,217.74124999999998,137.74249999999998,154.65125,78.47,1.86625,41.161249999999995,13.2675,0,0.71750000000000003,827.80000000000007,95,413.42977999999994,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":68.373311437499993},1516,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":2025.4531525},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":2241.1091499999998},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":128.36135000000002},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":4875.5376799999995},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":3999.7216449999996},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":1334.6962475},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":1038.8846375000001},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":247.23307499999999},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB32","v":4353.3654299999989},{"$f":"Transportation!AC32","v":344.30386418815937},{"$f":"Transportation!AD32","v":0.550167352287663},{"$f":"Transportation!AE32","v":0.42748536274383026},{"$f":"Transportation!AF32","v":1.2554164444926011E-2},{"$f":"Transportation!AG32","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":6},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":3},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":8.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":12.571098026666666},1,7.968094055362725E-3,7.4093689781294702E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":7.688731516746098E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":17864000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":38209000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.75060160845043356},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":4179000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":8932000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.78972003643566402},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":9442000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":18194000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.57347402145447468},19475000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.75057893191334824]
["Manchester City","Coffee",48.578534999999995,606.39503000000002,155.578665,276.91094250000003,247.23307499999999,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":0},0,1334.6962475,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":1334.6962475},41.100454999999997,130.61227500000001,7.5789974999999998,24.500909999999998,44.466704999999997,0,48.993409999999997,9.9372350000000012,0,0.32624999999999998,307.51623750000005,168,0,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":0},517,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":1038.8846375000001},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":247.23307499999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":128.36135000000002},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":4875.5376799999995},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":3999.7216449999996},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":1334.6962475},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":1038.8846375000001},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":247.23307499999999},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB33","v":1288.2731166666665},{"$f":"Transportation!AC33","v":25.162376802190476},{"$f":"Transportation!AD33","v":3.6845189154830751E-3},{"$f":"Transportation!AE33","v":1.6300891269342255E-2},{"$f":"Transportation!AF33","v":3.6845189154830751E-3},{"$f":"Transportation!AG33","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":3},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":3},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":3.5745744266666666},1,7.968094055362725E-3,7.4093689781294702E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":7.688731516746098E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":6448000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":38209000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.75060160845043356},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":1565000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":8932000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.78972003643566402},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":2450000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":18194000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.57347402145447468},6111000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.75057893191334824]
["Tullahoma City","Coffee",29.265315000000001,960.6099999999999,283.46000000000004,567.12988999999993,528.95974750000005,231.58319825000001,606.13822649999997,0,0,15.113679249999999,129.58456849999999,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":144.69824774999998},144.69824774999998,3207.1463772499992,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":3351.8446249999993},118.11625000000001,211.37374999999997,129.93624999999997,70.474999999999994,55.849999999999994,3.6999999999999997,53.861249999999998,20.6525,0,0,663.96500000000015,53,247.70475749999997,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":36.174561937499995},1029,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":1811.1998899999999},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1511.3794200000002},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":128.36135000000002},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":4875.5376799999995},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":3999.7216449999996},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":1334.6962475},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":1038.8846375000001},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":247.23307499999999},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB34","v":3374.6736391666668},{"$f":"Transportation!AC34","v":34.828464466108727},{"$f":"Transportation!AD34","v":4.6602037258187045E-3},{"$f":"Transportation!AE34","v":6.9142488513630621E-3},{"$f":"Transportation!AF34","v":4.6602037258187045E-3},{"$f":"Transportation!AG34","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":6},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":7},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":9.0928227466666662},1,7.968094055362725E-3,7.4093689781294702E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":7.688731516746098E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":13897000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":38209000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.75060160845043356},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":3188000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":8932000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.78972003643566402},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":6302000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":18194000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.57347402145447468},14292000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.75057893191334824]
["Crockett County","Crockett",15.324999999999999,327.53122999999999,75.910192499999994,258.29431749999998,455.44781499999999,178.08791475000001,511.06157074999999,0,0,47.088745249999995,121.04092924999999,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":168.12967449999999},168.12967449999999,1821.6580405,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":1989.7877149999999},37.17,50.745000000000005,52.512499999999989,42.3675,40.125,0,15.563750000000001,0.8075,0,0,239.29125000000002,101,217.85874999999999,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":42.032418624999998},668,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":661.73573999999996},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1312.726975},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":20.549999999999997},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":1557.1093025},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":1312.726975},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":369.69},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":368.815},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":1312.726975},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":30},{"$f":"Transportation!AB35","v":2904.7548558333328},{"$f":"Transportation!AC35","v":247.26168630191358},{"$f":"Transportation!AD35","v":0.52959374417111427},{"$f":"Transportation!AE35","v":0.17844305597507329},{"$f":"Transportation!AF35","v":5.0698483684750726E-3},{"$f":"Transportation!AG35","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":2.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":4},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":6.0056486666666666},1,1.0183979222148387E-3,1.1090242008757849E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":1.0637110615453118E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":8021000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":12362000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.89335523046898135},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":1804000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":2970000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.91250985472586621},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":4775000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":6438000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.83324007715369708},11201000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.89334091787338443]
["Alamo City","Crockett",4.3499999999999996,287.17106250000001,91.949999999999989,147.4375,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":0},0,530.90856250000002,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":530.90856250000002},16.853750000000002,50.524999999999991,11.356249999999999,13.0625,6.5512499999999996,0,4.2624999999999993,0,0,0,102.61125,62,0,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":0},203,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":526.55856249999999},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":""},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":20.549999999999997},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":1557.1093025},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":1312.726975},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":369.69},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":368.815},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":1312.726975},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB36","v":0},{"$f":"Transportation!AC36","v":0},{"$f":"Transportation!AD36","v":0},{"$f":"Transportation!AE36","v":0},{"$f":"Transportation!AF36","v":0},{"$f":"Transportation!AG36","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":1.4097333333333333},1,1.0183979222148387E-3,1.1090242008757849E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":1.0637110615453118E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":2557000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":12362000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.89335523046898135},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":696000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":2970000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.91250985472586621},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":984000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":6438000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.83324007715369708},3210000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.89334091787338443]
["Bells City","Crockett",0.87499999999999989,239.79749999999999,66.4375,62.58,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":0},0,{"$f":"SUM(C37:I37)","v":369.69},{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":369.69},8.2624999999999993,22.14875,9.1150000000000002,7.3599999999999994,6.26,0,0,0,0,0,53.146249999999995,38,0,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":0},118,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":368.815},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":""},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":20.549999999999997},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":1557.1093025},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":1312.726975},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":369.69},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":368.815},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":1312.726975},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB37","v":0},{"$f":"Transportation!AC37","v":0},{"$f":"Transportation!AD37","v":0},{"$f":"Transportation!AE37","v":0},{"$f":"Transportation!AF37","v":0},{"$f":"Transportation!AG37","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":1},1,1.0183979222148387E-3,1.1090242008757849E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":1.0637110615453118E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":1784000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":12362000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.89335523046898135},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":470000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":2970000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.91250985472586621},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":679000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":6438000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.83324007715369708},2211000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.89334091787338443]
["Cumberland County","Cumberland",105.11845999999998,2213.6213124999999,561.36500000000001,1108.9653475,1025.2615417500001,416.44972550000006,1158.3981659999999,0,56.238978250000002,123.92277449999999,332.60141399999998,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":512.76316674999998},512.76316674999998,6589.17955325,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":7101.94272},970.99125000000004,128.80875,153.31625,212.0925,112.41874999999999,0.84249999999999992,88.643749999999997,29.411250000000003,0,2.8462499999999999,1699.3712500000001,155,466.24450999999999,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":114.13104712499999},2609,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":3883.9516600000002},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":3112.8726000000001},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":105.11845999999998},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":3883.9516600000002},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":3112.8726000000001},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":7101.94272},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":3883.9516600000002},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":3112.8726000000001},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":134.6},{"$f":"Transportation!AB38","v":7148.5573066666666},{"$f":"Transportation!AC38","v":293.32784232968936},{"$f":"Transportation!AD38","v":0.42798985428104969},{"$f":"Transportation!AE38","v":0.58305470897085332},{"$f":"Transportation!AF38","v":7.3879708964604916E-3},{"$f":"Transportation!AG38","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":8.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":3.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":11},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":2.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":4.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":19.245296346666667},1,6.8056568143732071E-3,8.11297378960763E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":7.4593153019904181E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":29426000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":29426000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.68582446874508918},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":7332000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":7332000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.75147595125072986},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":15209000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":15209000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.5049862215561165},28891000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.68578175210848413]
["Davidson County","Davidson",978.26932899999997,27263.48,7025.3449999999993,13080.760364999998,11884.33662575,5537.9064745000005,14393.38723875,0,65.751891749999999,117.10907924999999,1445.81663875,25.938749999999999,114.10739999999998,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":1628.6776097500001},1628.6776097500001,80163.485033000004,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":81792.162642750001},4103.4530649999997,3814.6335205000005,2777.814089,1723.55375,917.44,176.05625000000001,963.32124999999996,395.97624999999994,0,23.208750000000002,14895.4569245,17410,5307.8133847500003,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":390.73142950000005},39031.35,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":47369.585364999992},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":33444.30794875},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":978.26932899999997},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":47369.585364999992},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":33444.30794875},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":81792.162642750001},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":47369.585364999992},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":33444.30794875},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB39","v":81778.681320416668},{"$f":"Transportation!AC39","v":450.71881363654046},{"$f":"Transportation!AD39","v":0.46605650826447503},{"$f":"Transportation!AE39","v":0.18636478872717796},{"$f":"Transportation!AF39","v":1.2819844769718262E-2},{"$f":"Transportation!AG39","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":121},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":40.646866719999998},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":152.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":12},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":37.526846280000001},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":40.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":230.87802674666673},1.2001946028753723,0.16085019329846395,0.1623986356378182,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":0.16162441446814108},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":401225000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":401225000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.50074364395715509},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":92718000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":92718000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.57417140553926904},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":168314000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":168314000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.25},271083000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":2213000},0.50089608714015199]
["Decatur County","Decatur",26.7,434.94058999999993,121.98374,231.3175,231.70943,109.77890025000001,330.57701750000001,0,0,17.642349749999997,58.675482500000001,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":76.317832249999995},76.317832249999995,1487.00717775,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":1563.32501},49.9375,139.85624999999999,58.967499999999994,16.869999999999997,69.295000000000002,0,19.212499999999999,7.7874999999999996,0,0,361.92624999999998,19,119.02875,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":19.079458062499999},652,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":788.24182999999994},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":748.38318000000004},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":26.7},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":788.24182999999994},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":748.38318000000004},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":1563.32501},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":788.24182999999994},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":748.38318000000004},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":512},{"$f":"Transportation!AB40","v":1561.8807833333333},{"$f":"Transportation!AC40","v":377.48951279502478},{"$f":"Transportation!AD40","v":0.96785449277834879},{"$f":"Transportation!AE40","v":0.6569003287244064},{"$f":"Transportation!AF40","v":1.0457477617769951E-2},{"$f":"Transportation!AG40","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":2.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":4},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":4.6592761866666663},1,1.0211615220135895E-3,1.2275838923288167E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":1.1243727071712031E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":6701000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":6701000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.79204215854903315},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":1703000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":1703000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.83871738417711528},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":3772000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":3772000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.6991447507344184},7784000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.79197306152353675]
["DeKalb County","DeKalb",31.119289999999999,869.02186499999993,236.45100500000001,462.10958999999997,426.63685749999991,156.84749775,491.40369375000006,0,0,42.971272249999998,114.74679875,0,12.1,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":157.71807100000001},157.71807100000001,2673.5897989999999,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":2831.3078699999996},193.39125000000001,170.21249999999998,73.256249999999994,54.774999999999999,97.623749999999987,4.1462500000000002,25.131250000000001,8.6162499999999991,0,1.8749999999999999E-2,627.17124999999999,190,206.222465,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":39.429517750000002},1078,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":1567.5824600000001},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1232.6061199999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":31.119289999999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":1567.5824600000001},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":1232.6061199999999},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":2831.3078699999996},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":1567.5824600000001},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":1232.6061199999999},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB41","v":2822.0626534999997},{"$f":"Transportation!AC41","v":392.09126301811756},{"$f":"Transportation!AD41","v":0.56590758702185096},{"$f":"Transportation!AE41","v":0.75937364372197491},{"$f":"Transportation!AF41","v":1.9627487692841897E-2},{"$f":"Transportation!AG41","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":4},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":7.5517323466666664},1,1.8416221541413327E-3,2.2870635821439478E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":2.0643428681426405E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":12209000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":12209000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.79044097881433584},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":2969000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":2969000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.83015078457348013},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":6379000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":6379000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.67337591099110172},14315000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.79039678079551567]
["Dickson County","Dickson",124.92750000000001,2355.8862499999996,583.70624999999995,1372.171155,1266.7424999999998,569.82671474999995,1471.0001642499999,0,0,86.435785249999995,322.54202074999995,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":408.97780599999993},408.97780599999993,7744.2605339999991,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":8153.238339999999},335.54999999999995,638.25,122.47624999999999,287.26125000000002,208.5675,3.1199999999999997,104.66749999999999,21.611249999999998,0,7.0437499999999993,1728.5474999999999,188,620.39063749999991,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":102.24445149999998},2449,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":4311.7636549999997},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":3716.5471849999994},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":124.92750000000001},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":4311.7636549999997},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":3716.5471849999994},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":8153.238339999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":4311.7636549999997},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":3716.5471849999994},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB42","v":8215.4401841666677},{"$f":"Transportation!AC42","v":373.55927644288374},{"$f":"Transportation!AD42","v":0.54643288320917005},{"$f":"Transportation!AE42","v":0.27225159170135721},{"$f":"Transportation!AF42","v":1.2609590114597285E-2},{"$f":"Transportation!AG42","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":11.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":3.5109232133333337},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":14},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":4.0327696400000006},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":4},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":22.853291493333334},1,6.7204846833796641E-3,6.8447141170507224E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":6.7825994002151929E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":33963000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":33963000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.75248886265410986},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":7829000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":7829000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.78836778102781735},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":17188000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":17188000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.6017188022551202},38126000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.75246017380672359]
["Dyer County","Dyer",54.33,1099.9032325000001,274.05124999999998,621.82625000000007,613.54,234.10565625000004,758.46282100000008,0,0,51.958093750000003,119.892179,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":171.85027274999999},171.85027274999999,3656.2192097500001,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":3828.0694825},94.71875,198.82875000000001,125.98624999999998,82.754999999999995,60.896249999999995,0.99999999999999989,53.973749999999995,19.305,0,3.2012499999999999,640.66499999999985,28,293.71875,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":42.962568187499997},1206,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":1995.7807325000001},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1777.95875},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":122.05374999999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":3386.4969824999998},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":2842.42875},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":2522.9100000000003},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":1390.7162499999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":1064.47},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB43","v":6412.8708024999996},{"$f":"Transportation!AC43","v":390.72184327811982},{"$f":"Transportation!AD43","v":0.5294316338546986},{"$f":"Transportation!AE43","v":0.20656375396651644},{"$f":"Transportation!AF43","v":1.5635223249403155E-2},{"$f":"Transportation!AG43","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":6},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":7},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":10.585204746666667},1,4.9295572687466892E-3,4.5652674754122994E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":4.7474123720794943E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":15462000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":26154000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.7750305939943094},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":3690000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":6596000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.82418002184211403},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":9078000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":13433000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.64330015149983488},18404000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.77500236789834753]
["Dyersburg City","Dyer",67.723749999999995,815.71874999999989,205.7525,369.245,371.0025,149.50994649999998,459.20630274999991,0,0,14.390053499999999,70.361197249999989,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":84.751250749999983},84.751250749999983,2438.1587492500003,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":2522.9100000000003},51.563749999999999,222.51875000000001,69.701249999999987,93.743750000000006,77.97,0,66.206249999999997,1.9875,0,1.2999999999999998,584.99124999999981,50,188.31374999999997,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":21.187812687499996},1234,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":1390.7162499999999},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1064.47},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":122.05374999999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":3386.4969824999998},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":2842.42875},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":2522.9100000000003},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":1390.7162499999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":1064.47},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB44","v":0},{"$f":"Transportation!AC44","v":0},{"$f":"Transportation!AD44","v":0},{"$f":"Transportation!AE44","v":0},{"$f":"Transportation!AF44","v":0},{"$f":"Transportation!AG44","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":3},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":4},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":6.7231999999999994},1,4.9295572687466892E-3,4.5652674754122994E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":4.7474123720794943E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":10692000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":26154000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.7750305939943094},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":2906000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":6596000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.82418002184211403},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":4355000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":13433000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.64330015149983488},11675000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.77500236789834753]
["Fayette County","Fayette",67.785222500000003,1088.3150000000001,287.29749999999996,540.21162000000004,447.23784749999993,198.53467775000001,536.54100249999999,0,0,52.53209725,79.566227499999997,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":132.09832474999999},132.09832474999999,3165.92287025,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":3298.0211949999998},171.15499999999997,124.2525,159.79,21.33,19.69875,0.98124999999999996,66.196249999999992,5.08,0,3.0912499999999996,571.57499999999993,60,192.99721249999999,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":33.024581187499997},1381,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":1915.82412},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1314.4118525000001},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":67.785222500000003},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":1915.82412},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":1314.4118525000001},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":3298.0211949999998},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":1915.82412},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":1314.4118525000001},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":2.5},{"$f":"Transportation!AB45","v":3246.8746508333338},{"$f":"Transportation!AC45","v":679.58682105207424},{"$f":"Transportation!AD45","v":0.57218100474657452},{"$f":"Transportation!AE45","v":0.92345213652266789},{"$f":"Transportation!AF45","v":8.264357642031657E-3},{"$f":"Transportation!AG45","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":7},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":9.5596537066666674},1,3.8313056468157283E-3,4.9170338265210941E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":4.374169736668411E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":13303000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":13303000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.59247837045027518},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":3521000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":3521000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.6965259797911767},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":7456000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":7456000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.40788138509787863},15646000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.5924190567942389]
["Fentress County","Fentress",21.08,760.46875,191.255,404.27125000000001,393.67250000000001,75.558659750000004,189.35034899999999,0,0,11.706340249999998,15.425901,0,9.2687499999999989,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":27.13224125},27.13224125,2035.6565087500001,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":2062.7887500000002},117.65625,172.85124999999999,76.337499999999991,24.6875,8.5837500000000002,2.3837499999999996,34.357500000000002,23.225000000000001,0,3.5537499999999995,463.63625000000002,7,73.721250000000012,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":6.7830603125},972,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":1355.9949999999999},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":685.71375},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":21.08},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":1355.9949999999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":685.71375},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":2062.7887500000002},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":1355.9949999999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":685.71375},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB46","v":2099.7299999999996},{"$f":"Transportation!AC46","v":437.53619368883415},{"$f":"Transportation!AD46","v":0.73311648005537233},{"$f":"Transportation!AE46","v":0.53705317667827146},{"$f":"Transportation!AF46","v":1.9510444993721419E-2},{"$f":"Transportation!AG46","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":4},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":5.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":6.2780000000000005},1,1.3133062737363029E-3,1.6903247987759323E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":1.5018155362561177E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":8669000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":8669000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.78529002883246957},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":2398000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":2398000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.84701131014111719},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":4623000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":4623000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.67212244964380474},11354000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.78525325500039977]
["Franklin County","Franklin",104.50342499999999,1504.2112299999999,388.04374999999999,755.2974999999999,807.77246500000001,329.23090324999998,912.51009824999983,0,0,75.43620924999999,212.42668674999999,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":287.86289599999998},287.86289599999998,4801.5693714999998,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":5089.4322674999994},175.50749999999999,434.97749999999996,126.31625,103.77999999999999,77.997500000000002,17.151250000000001,90.783749999999998,38.884999999999998,0,11.80875,1077.2074999999998,106,377.08191249999993,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":71.965723999999994},1621,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":2647.5524799999998},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":2337.3763624999997},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":104.50342499999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":2647.5524799999998},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":2337.3763624999997},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":5089.4322674999994},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":2647.5524799999998},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":2337.3763624999997},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB47","v":5329.7427375000007},{"$f":"Transportation!AC47","v":427.58500546701157},{"$f":"Transportation!AD47","v":0.40116257737727873},{"$f":"Transportation!AE47","v":0.47406916076625477},{"$f":"Transportation!AF47","v":1.4405948613575083E-2},{"$f":"Transportation!AG47","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":8},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":2.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":10.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":2.1376402799999994},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":14.959283893333334},1,4.1405338541495914E-3,5.1249050641191075E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":4.632719459134349E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":21363000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":21363000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.73123148919394687},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":4920000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":4920000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.76998147701298336},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":11037000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":11037000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.57635318909613842},24089000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.73119133622420041]
["Humboldt City","Gibson",32.850545000000004,359.86993749999999,86.808114999999987,168.50875000000002,120.0156025,48.166916749999999,133.51721400000002,0,0,11.442948249999997,45.009558499999997,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":56.452506749999998},56.452506749999998,949.73708075000013,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":1006.1895875000001},28.736249999999995,57.532499999999999,6.0037500000000001,32.1875,23.447500000000002,1.3674999999999999,36.763750000000002,3.3287499999999994,0,0,189.36750000000001,20,46.348730000000003,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":14.113126687499999},649,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":615.1868025},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":358.15224000000001},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":148.145095},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":4570.0780724999995},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":3913.9183025000002},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":515.77625},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":274.5625},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":235.61374999999995},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB48","v":1056.5202299999999},{"$f":"Transportation!AC48","v":204.20132216753211},{"$f":"Transportation!AD48","v":0.45433741166192976},{"$f":"Transportation!AE48","v":0.18961618305532432},{"$f":"Transportation!AF48","v":1.2459139881621893E-2},{"$f":"Transportation!AG48","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":2.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":2.6477877866666666},1,4.8516231902576241E-3,4.6248363572824833E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":4.7382297737700533E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":4553000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":35981000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.83678971923217704},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":1342000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":8776000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.86811013785853008},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":2067000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":18415000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.74030512647424418},5840000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.83677246202816302]
["Milan Special School District","Gibson",40.894549999999995,540.32249999999999,134.16374999999999,283.87252000000001,308.46776750000004,146.704835,339.14739674999998,0,0,20.322074999999998,108.45870575000001,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":128.78078075000002},128.78078075000002,1793.5733192500002,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":1922.3541000000002},155.63374999999999,88.14,42.35,50.589999999999996,106.49375000000001,0,43.178750000000001,1.8649999999999998,0,0.25624999999999998,488.50749999999999,11,140.39749999999998,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":32.195195187500005},749,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":958.35876999999994},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":923.10077999999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":148.145095},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":4570.0780724999995},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":3913.9183025000002},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":515.77625},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":274.5625},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":235.61374999999995},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB49","v":1939.5010091666666},{"$f":"Transportation!AC49","v":249.3721781648533},{"$f":"Transportation!AD49","v":0.52727995250665016},{"$f":"Transportation!AE49","v":0.30145210747679724},{"$f":"Transportation!AF49","v":9.7516491324022101E-3},{"$f":"Transportation!AG49","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":3},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":5.1150944000000003},1,4.8516231902576241E-3,4.6248363572824833E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":4.7382297737700533E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":8151000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":35981000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.83678971923217704},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":2065000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":8776000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.86811013785853008},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":4154000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":18415000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.74030512647424418},10317000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.83677246202816302]
["Trenton Special School District","Gibson",22.4,386.24375000000003,103.0625,195.21375,182.74124999999998,90.496103750000003,236.14506824999995,0,0,7.5297062499999985,50.299404249999995,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":57.829110499999992},57.829110499999992,1216.302422,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":1274.1315325},33.948749999999997,25.697499999999998,49.824999999999996,19.568750000000001,23.191249999999997,0,25.127499999999998,1.9999999999999998,0,0.6825,180.04124999999999,42,105.8178875,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":14.457277624999998},616,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":684.52},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":567.21153249999998},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":148.145095},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":4570.0780724999995},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":3913.9183025000002},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":515.77625},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":274.5625},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":235.61374999999995},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB50","v":1286.5587233333333},{"$f":"Transportation!AC50","v":277.2412186853789},{"$f":"Transportation!AD50","v":0.55280285340622237},{"$f":"Transportation!AE50","v":0.17643967265782301},{"$f":"Transportation!AF50","v":2.031258492859519E-3},{"$f":"Transportation!AG50","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":3},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":3.4255777600000004},1,4.8516231902576241E-3,4.6248363572824833E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":4.7382297737700533E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":5404000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":35981000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.83678971923217704},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":1458000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":8776000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.86811013785853008},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":2787000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":18415000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.74030512647424418},6934000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.83677246202816302]
["Bradford Special School District","Gibson",5.6,159.15,41.368749999999999,74.043750000000003,93.486249999999998,35.167920750000008,78.659265249999976,0,0,5.3745792499999991,22.925734749999997,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":28.300313999999997},28.300313999999997,487.47593599999999,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":515.77625},43.185000000000002,10.9025,4.9937499999999995,21.098749999999999,15.157499999999999,0,3.6374999999999997,1.8399999999999999,0,0,100.81500000000001,0,39.51,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":7.0750784999999992},155,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":274.5625},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":235.61374999999995},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":148.145095},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":4570.0780724999995},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":3913.9183025000002},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":515.77625},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":274.5625},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":235.61374999999995},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB51","v":505.46624999999995},{"$f":"Transportation!AC51","v":394.10177630402649},{"$f":"Transportation!AD51","v":0.41653364591602315},{"$f":"Transportation!AE51","v":0.67000846578118067},{"$f":"Transportation!AF51","v":5.8691686470989249E-3},{"$f":"Transportation!AG51","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":2},1,4.8516231902576241E-3,4.6248363572824833E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":4.7382297737700533E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":2320000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":35981000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.83678971923217704},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":538000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":8776000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.86811013785853008},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":1268000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":18415000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.74030512647424418},2817000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.83677246202816302]
["Gibson County Special School District","Gibson",46.4,1119.1724999999999,297.41250000000002,620.86500000000001,618.90250000000003,268.47471875000002,734.68545325000014,0,0,27.156531249999997,180.62079674999998,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":207.77732799999998},207.77732799999998,3705.9126720000008,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":3913.690000000001},304.43874999999997,97.558749999999989,89.047500000000014,50.056249999999999,65.561250000000001,0,43.427500000000002,9.6349999999999998,0,1.6312499999999999,661.35624999999993,28,299.74,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":51.944331999999996},793,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":2037.45},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1829.8400000000001},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":148.145095},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":4570.0780724999995},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":3913.9183025000002},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":515.77625},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":274.5625},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":235.61374999999995},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":420},{"$f":"Transportation!AB52","v":3915.640079166667},{"$f":"Transportation!AC52","v":256.45791620776077},{"$f":"Transportation!AD52","v":0.31787140156786137},{"$f":"Transportation!AE52","v":0.21656740222673193},{"$f":"Transportation!AF52","v":7.7109572695351321E-3},{"$f":"Transportation!AG52","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":7},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":11.3731916},1,4.8516231902576241E-3,4.6248363572824833E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":4.7382297737700533E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":15553000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":35981000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.83678971923217704},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":3373000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":8776000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.86811013785853008},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":8139000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":18415000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.74030512647424418},19325000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.83677246202816302]
["Giles County","Giles",40.449999999999996,1108.79,312.04874999999998,579.46952499999998,568.81204750000006,258.65701300000001,630.5400135000001,0,0,26.502441999999995,193.0066865,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":219.5091285},219.5091285,3498.7673489999997,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":3718.2764774999996},175.81874999999999,211.13499999999999,103.065,42.116250000000001,41.754999999999995,2.3099999999999996,25.771249999999995,14.53375,0,2.6149999999999998,619.12,51,263.63255000000004,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":54.877282125000001},1614,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":2000.3082749999999},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1677.5182025000001},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":40.449999999999996},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":2000.3082749999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":1677.5182025000001},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":3718.2764774999996},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":2000.3082749999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":1677.5182025000001},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":242},{"$f":"Transportation!AB53","v":3826.9327758333334},{"$f":"Transportation!AC53","v":450.31825052508856},{"$f":"Transportation!AD53","v":0.5655530055298762},{"$f":"Transportation!AE53","v":0.46294690041449127},{"$f":"Transportation!AF53","v":1.4023415045481295E-2},{"$f":"Transportation!AG53","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":6.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":8},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":10.169598879999999},1,3.1324112080083301E-3,3.3693960633003443E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":3.2509036356543372E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":14958000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":14958000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.73063870515318041},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":3942000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":3942000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.79854437984504778},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":8148000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":8148000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.59730887496870211},17151000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.73060684587286817]
["Grainger County","Grainger",80.055714999999992,901.45048999999995,261.03250000000003,522.86500000000001,534.70046625000009,195.04137375000002,601.53392949999989,0,16.334418749999998,81.128639249999992,193.78788075,0.47249999999999998,7.8412499999999987,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":291.25093874999999},291.25093874999999,3096.6794744999997,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":3387.9304132499997},116.83188000000001,339.27669000000003,138.06297000000001,49.809930000000001,35.415554999999998,0,62.267850000000003,16.620735,0,9.3633699999999997,767.64898000000005,77,259.56988999999999,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":68.729129999999998},1269,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":1685.34799},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1622.52670825},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":80.055714999999992},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":1685.34799},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":1622.52670825},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":3387.9304132499997},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":1685.34799},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":1622.52670825},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB54","v":3458.0891100000003},{"$f":"Transportation!AC54","v":451.80304056553479},{"$f":"Transportation!AD54","v":0.90600711366091236},{"$f":"Transportation!AE54","v":0.38065338730768944},{"$f":"Transportation!AF54","v":5.296277631203089E-2},{"$f":"Transportation!AG54","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":5.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":2.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":7.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":10.152383546666666},1,9.7958267903935697E-4,1.6362198438263488E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":1.307901261432853E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":14242000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":14242000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.8861826156048902},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":3433000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":3433000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.90693356745684373},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":7705000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":7705000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.82867478008301176},19291000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.88617173284619899]
["Greene County","Greene",100.29249999999999,1749.9299999999998,496.39375000000001,961.92250000000001,1021.8087499999999,439.90614125000002,1218.581805,0,0,93.621998749999989,321.89799499999998,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":415.51999374999997},327.97167024999999,5988.8354462499992,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":6404.3554399999994},428.76000000000005,603.14749999999992,348.34625,48.705000000000005,62.28125,7.1049999999999995,53.655000000000001,47.607500000000002,0,7.9887499999999996,1607.5962500000001,68,511.10846000000004,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":103.87999843749999},2114,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":3208.2462500000001},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":3095.8166900000001},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":160.08374999999998},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":4577.0149999999994},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":4412.1787199999999},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":2744.9220299999993},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":1368.76875},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":1316.3620299999998},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB55","v":6695.568084999999},{"$f":"Transportation!AC55","v":295.55923048623492},{"$f":"Transportation!AD55","v":0.75333811898153047},{"$f":"Transportation!AE55","v":0.41763944415678866},{"$f":"Transportation!AF55","v":7.8713759107914959E-3},{"$f":"Transportation!AG55","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":10.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":4},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":14.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":18.060438773333331},1,7.1455050043772884E-3,7.6237115459613751E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":7.3846082751693317E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":25973000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":37815000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.75797067941497609},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":6138000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":8845000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.7960510203700415},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":14055000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":19518000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.61813387753337534},31275000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.75794123141752934]
["Greeneville City","Greene",59.791249999999991,720.76374999999996,212.65249999999997,435.35250000000002,451.49637124999992,171.165232,546.21893049999994,0,16.649878749999999,35.793517999999999,95.038099499999987,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":147.48149624999999},234.75675774999999,2597.4405337499993,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":2744.9220299999993},125.84625000000001,151.34999999999997,51.320000000000007,14.259999999999998,103.8425,0.99999999999999989,37.480000000000004,22.478749999999998,0,2.1812499999999995,509.75874999999996,95,227.99544,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":32.707904374999998},753,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":1368.76875},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1316.3620299999998},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":160.08374999999998},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":4577.0149999999994},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":4412.1787199999999},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":2744.9220299999993},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":1368.76875},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":1316.3620299999998},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":3806},{"$f":"Transportation!AB56","v":2746.3945375000003},{"$f":"Transportation!AC56","v":207.3787569911031},{"$f":"Transportation!AD56","v":0.40993017741173676},{"$f":"Transportation!AE56","v":9.8432082369131674E-2},{"$f":"Transportation!AF56","v":9.3467998313771037E-3},{"$f":"Transportation!AG56","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":4.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":6},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":8.2123312533333337},1,7.1455050043772884E-3,7.6237115459613751E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":7.3846082751693317E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":11842000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":37815000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.75797067941497609},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":2707000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":8845000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.7960510203700415},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":5463000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":19518000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.61813387753337534},12581000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.75794123141752934]
["Grundy County","Grundy",45.434962499999997,537.19639499999994,136.75182999999998,295.60279749999995,309.95510000000002,120.29832875000001,353.17898525000004,0,0,49.70821875,114.50731224999998,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":164.215531},164.215531,1798.4183990000001,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":1962.6339300000002},74.367500000000007,62.201250000000002,39.071249999999999,82.087500000000006,84.357500000000002,0,36.335000000000001,12.373750000000001,0,2.63375,393.42750000000007,11,179.7945,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":41.05388275},336,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":969.55102249999982},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":947.64794500000016},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":45.434962499999997},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":969.55102249999982},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":947.64794500000016},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":1962.6339300000002},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":969.55102249999982},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":947.64794500000016},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB57","v":2084.8623250000001},{"$f":"Transportation!AC57","v":403.65225044592125},{"$f":"Transportation!AD57","v":0.59662932419290571},{"$f":"Transportation!AE57","v":0.60403668781022901},{"$f":"Transportation!AF57","v":9.151683433101512E-3},{"$f":"Transportation!AG57","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":4},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":5.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":6.260522533333333},1,7.5478309741772187E-4,1.0642764303892688E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":9.0952976390349532E-4},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":8576000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":8576000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.86855721051788481},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":1659000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":1659000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.86607475758389718},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":4586000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":4586000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.79982868248615213},12133000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.86853386309474456]
["Hamblen County","Hamblen",180.02793324999999,3000.16,780.77500000000009,1670.0662499999999,1512.829011,641.41966649999995,1792.2664010000001,4.81456675,79.840988999999993,124.97158349999998,441.36984899999999,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":650.99698824999996},650.99698824999996,9577.5442617499994,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":10228.541249999998},421.01,597.85500000000002,292.34875,210.84125,226.48,3.6487499999999997,148.47749999999999,43.424999999999997,0,10.22875,1954.3149999999998,1426,807.11500000000001,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":142.78899981249998},4398,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":5451.0012499999993},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":4597.5120667499996},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":180.02793324999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":5451.0012499999993},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":4597.5120667499996},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":10228.541249999998},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":5451.0012499999993},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":4597.5120667499996},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":264},{"$f":"Transportation!AB58","v":10098.590309166668},{"$f":"Transportation!AC58","v":247.21595197229223},{"$f":"Transportation!AD58","v":0.38662392939365142},{"$f":"Transportation!AE58","v":0.16137565905484746},{"$f":"Transportation!AF58","v":3.9725016500819985E-3},{"$f":"Transportation!AG58","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":14.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":4.5463014133333335},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":16.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":6.0804025599999996},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":5.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":28.024401680000004},1,9.8380639367136521E-3,8.9267511309841542E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":9.3824075338489032E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":46256000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":46256000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.74860835346193644},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":11044000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":11044000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.79247051586512485},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":20840000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":20840000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.54560288979409322},44777000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.74857839082493505]
["Hamilton County","Hamilton",615.21998000000008,14031.30891,3552.4924650000003,6982.3656350000001,6203.8191972499999,3087.6950027499997,8054.9417609999991,0,141.31456025,214.07819725000002,817.56019149999997,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":1172.952949},1172.952949,42527.842950999999,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":43700.795899999997},2984.1912499999999,3103.1499999999996,1335.91,185.13249999999999,242.29250000000002,38.394999999999996,421.03125,275.28125,0,21.184999999999999,8606.5687499999985,3274,2913.0495099999998,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":257.90959718750003},15331,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":24566.167009999997},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":18519.408909999998},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":615.21998000000008},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":24566.167009999997},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":18519.408909999998},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":43700.795899999997},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":24566.167009999997},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":18519.408909999998},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB59","v":42987.263350833331},{"$f":"Transportation!AC59","v":358.06795873820914},{"$f":"Transportation!AD59","v":0.41924387043627181},{"$f":"Transportation!AE59","v":0.22304253832309764},{"$f":"Transportation!AF59","v":1.339807705287435E-2},{"$f":"Transportation!AG59","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":60.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":21.547733333333333},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":75},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":7},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":15.1432},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":23.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":119.46290029333333},1,6.107946476141414E-2,6.027029178782934E-2,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":6.0674878274621744E-2},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":182504000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":182504000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.58795831923710162},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":43890000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":43890000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.6622967467896852},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":88664000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":88664000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.30931412277879522},139056000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":272000},0.58790575484079388]
["Hancock County","Hancock",14.726899999999999,293.72624999999999,71.305000000000007,148.59499999999997,159.36204000000001,61.504621749999998,165.64905024999996,0,0,5.4430507499999994,43.176599749999994,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":48.619650499999992},48.619650499999992,914.86886199999981,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":963.48851249999984},29.1325,83.732499999999987,59.811249999999994,46.162500000000001,44.696249999999992,0.99999999999999989,7.3537500000000007,6.7149999999999999,0,4.8774999999999995,283.48124999999993,2,73.661249999999995,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":12.154912624999998},526,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":513.62625000000003},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":435.13536249999993},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":14.726899999999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":513.62625000000003},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":435.13536249999993},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":963.48851249999984},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":513.62625000000003},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":435.13536249999993},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":376},{"$f":"Transportation!AB60","v":970.75425416666656},{"$f":"Transportation!AC60","v":572.2908010339064},{"$f":"Transportation!AD60","v":0.94228447904346702},{"$f":"Transportation!AE60","v":0.68194395971850441},{"$f":"Transportation!AF60","v":1.7446914699545422E-2},{"$f":"Transportation!AG60","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":2.5906355200000002},1,2.3850004053019749E-4,4.3834630304039502E-4,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":3.3842317178529624E-4},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":4337000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":4337000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.90328912934827554},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":1207000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":1207000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.9315072296140442},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":2393000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":2393000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.85726306225934634},6138000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.90329366965452351]
["Hardeman County","Hardeman",48.364999999999995,1021.1249999999999,245.91250000000002,541.48624999999993,518.34800374999998,232.01329374999997,650.53283524999995,0,7.2319962499999999,52.329206249999999,160.13965474999998,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":219.70085724999998},219.70085724999998,3257.7828827499993,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":3477.4837399999992},267.38624999999996,80.412499999999994,120.30125000000001,77.668750000000003,82.977499999999992,0,46.082499999999996,18.383749999999999,0,3.0175000000000001,696.2299999999999,22,263.11249999999995,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":53.117215249999994},1481,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":1808.5237499999998},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1620.5949899999998},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":48.364999999999995},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":1808.5237499999998},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":1620.5949899999998},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":3477.4837399999992},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":1808.5237499999998},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":1620.5949899999998},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB61","v":3607.4327391666666},{"$f":"Transportation!AC61","v":461.28731143139305},{"$f":"Transportation!AD61","v":0.65129789055362464},{"$f":"Transportation!AE61","v":0.41774860654730428},{"$f":"Transportation!AF61","v":1.3292925135566291E-2},{"$f":"Transportation!AG61","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":7.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":9.8396761866666669},1,1.7043898523652133E-3,2.0963776837952031E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":1.9003837680802082E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":14361000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":14361000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.83599342701505774},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":3696000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":3696000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.87439663887172303},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":7704000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":7704000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.75103171911058542},20141000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.83596997353310454]
["Hardin County","Hardin",45.537499999999994,1041.30125,272.70249999999999,537.87039499999992,511.23066874999995,219.84969000000004,561.33391649999999,0,4.6030387499999996,43.307809999999989,192.7773335,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":240.68818224999998},240.68818224999998,3189.8259202499994,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":3430.5141024999994},120.64874999999998,243.065,107.22624999999999,45.796250000000001,24.8825,1.2999999999999998,48.073749999999997,8.98,0,5.8287499999999994,605.8012500000001,9,277.65374999999995,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":59.021285874999997},1523,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":1851.8741449999998},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1533.1024574999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":45.537499999999994},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":1851.8741449999998},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":1533.1024574999999},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":3430.5141024999994},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":1851.8741449999998},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":1533.1024574999999},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB62","v":3457.3844224999998},{"$f":"Transportation!AC62","v":515.52946881199432},{"$f":"Transportation!AD62","v":0.52282007989523771},{"$f":"Transportation!AE62","v":0.36619204344976675},{"$f":"Transportation!AF62","v":1.1300450058645453E-2},{"$f":"Transportation!AG62","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":6},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":9.1258389333333341},1,3.3740564061737386E-3,3.9671313313821158E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":3.670593868777927E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":13795000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":13795000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.67022384216574593},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":3710000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":3710000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.75831241803200089},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":7399000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":7399000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.4992945830550134},14377000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.67014078426669133]
["Hawkins County","Hawkins",71.31,1731.8374999999999,499.86624999999998,1045.5962499999998,1007.5747625,469.22634775000006,1371.2615569999998,0,8.7714874999999992,85.931152249999997,263.06782549999997,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":357.77046524999997},357.77046524999997,6196.6726672499999,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":6554.4431324999996},561.83749999999998,453.10249999999996,201.01999999999998,66.216250000000002,76.509999999999991,2.9999999999999996,64.087500000000006,9.5599999999999987,0,9.682500000000001,1445.0162499999999,24,505.53249999999991,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":87.249744437499999},2708,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":3277.2999999999993},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":3205.8331324999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":80.710000000000008},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":3773.2999999999993},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":3344.0518824999999},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":643.61874999999986},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":495.99999999999994},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":138.21875},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB63","v":7467.0657850000007},{"$f":"Transportation!AC63","v":365.03904487302083},{"$f":"Transportation!AD63","v":0.77842937248654931},{"$f":"Transportation!AE63","v":0.37377466334990911},{"$f":"Transportation!AF63","v":1.0139636573904019E-2},{"$f":"Transportation!AG63","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":12},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":4.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":15.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":3},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":19.698133333333335},1,4.4052812008333088E-3,5.225550024411595E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":4.8154156126224519E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":26496000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":29242000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.79590548771840985},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":6721000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":7480000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.84273789297639823},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":14742000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":15892000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.69417414223678553},33279000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.79587910072491563]
["Rogersville City","Hawkins",9.3999999999999986,283.82124999999996,73.90625,138.27249999999998,138.21875,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":0},0,643.61874999999986,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":643.61874999999986},12.903749999999999,54.902500000000003,10.43,16.778749999999999,9.09375,0,7.7149999999999999,1.2999999999999998,0,1.40625,114.53000000000002,14,0,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":0},234,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":495.99999999999994},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":138.21875},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":80.710000000000008},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":3773.2999999999993},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":3344.0518824999999},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":643.61874999999986},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":495.99999999999994},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":138.21875},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB64","v":0},{"$f":"Transportation!AC64","v":0},{"$f":"Transportation!AD64","v":0},{"$f":"Transportation!AE64","v":0},{"$f":"Transportation!AF64","v":0},{"$f":"Transportation!AG64","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":1.7125333333333335},1,4.4052812008333088E-3,5.225550024411595E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":4.8154156126224519E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":2746000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":29242000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.79590548771840985},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":759000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":7480000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.84273789297639823},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":1150000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":15892000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.69417414223678553},3009000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.79587910072491563]
["Haywood County","Haywood",139.44020999999998,776.13538500000004,212.09875,414.48079999999999,349.97126000000003,170.81282949999999,516.82147450000002,0,0,46.183130499999997,122.574078,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":168.75720849999999},168.75720849999999,2579.7607090000001,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":2748.5179175000003},150.60624999999999,126.25749999999999,12.064999999999998,92.102499999999992,71.987499999999997,3.79,139.66125,17.3325,0,3.0174999999999996,616.82000000000005,71,223.03451749999999,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":42.189302124999998},1197,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":1402.714935},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1206.3627724999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":139.44020999999998},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":1402.714935},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":1206.3627724999999},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":2748.5179175000003},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":1402.714935},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":1206.3627724999999},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB65","v":2887.0669741666661},{"$f":"Transportation!AC65","v":620.16537586126799},{"$f":"Transportation!AD65","v":0.53797851379887573},{"$f":"Transportation!AE65","v":0.75128149759188334},{"$f":"Transportation!AF65","v":9.4675092673327851E-3},{"$f":"Transportation!AG65","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":3.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":4.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":7.2799473866666675},1,1.7331828583323423E-3,1.9954213753683122E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":1.8643021168503271E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":11942000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":11942000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.80651653799172629},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":3027000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":3027000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.84954875593526236},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":6279000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":6279000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.70032894829898318},14973000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.80648323431460733]
["Henderson County","Henderson",67.638749999999987,997.26374999999996,289.69499999999999,601.15125,540.69124999999997,283.58857175000003,859.96523049999996,0,0,50.901428249999995,146.33726949999999,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":197.23869774999997},197.23869774999997,3639.9938022499996,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":3837.2324999999996},259.14125000000001,136.09875,119.98874999999998,38.713750000000005,92.106249999999989,1.98125,56.393749999999997,12.073749999999999,0,1.3149999999999999,717.8125,7,333.1225,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":49.309674437499993},1413,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":1888.1100000000001},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1881.4837499999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":89.343749999999986},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":2517.1125000000002},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":2041.91625},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":811.14},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":629.00249999999994},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":160.4325},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB66","v":3858.5126483333333},{"$f":"Transportation!AC66","v":323.71375526165866},{"$f":"Transportation!AD66","v":0.45576110804239595},{"$f":"Transportation!AE66","v":0.74190936445502698},{"$f":"Transportation!AF66","v":1.0435800096200194E-2},{"$f":"Transportation!AG66","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":6.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":9},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":11.159599999999999},1,2.6551433435734314E-3,2.6112706096038159E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":2.6332069765886237E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":15459000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":18891000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.82724339018965654},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":3808000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":4785000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.86557038140924425},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":8596000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":10020000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.73476168644211892},19630000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.82721568052834393]
["Lexington City","Henderson",21.704999999999998,369.01249999999993,91.931250000000006,168.05875,160.4325,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":0},0,811.14,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":811.14},52.059999999999995,18.991250000000001,32.513750000000002,11.038749999999999,5.6412499999999994,0,12.977499999999999,11.87,0,0,145.0925,6,0,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":0},334,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":629.00249999999994},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":160.4325},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":89.343749999999986},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":2517.1125000000002},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":2041.91625},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":811.14},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":629.00249999999994},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":160.4325},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},0,{"$f":"Transportation!AC67","v":0},{"$f":"Transportation!AD67","v":0},{"$f":"Transportation!AE67","v":0},{"$f":"Transportation!AF67","v":0},{"$f":"Transportation!AG67","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":2.4645333333333337},1,2.6551433435734314E-3,2.6112706096038159E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":2.6332069765886237E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":3432000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":18891000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.82724339018965654},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":977000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":4785000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.86557038140924425},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":1424000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":10020000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.73476168644211892},4503000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.82721568052834393]
["Henry County","Henry",53.112499999999997,642.005,184.66874999999999,362.14374999999995,362.26249999999993,268.79469025000003,794.75268274999996,0,0,65.711559749999992,166.35981724999999,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":232.07137699999998},232.07137699999998,2667.7398729999995,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":2899.8112499999997},167.57999999999998,159.51249999999999,40.148749999999993,92.745000000000005,65.547499999999985,0.92999999999999994,57.377499999999998,4.4725000000000001,0,6.7687499999999998,595.08249999999987,27,317.99374999999998,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":58.017844249999996},1314,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":1188.8174999999999},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1657.8812499999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":77.375},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":2422.6662499999998},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":2009.1087499999999},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":1609.3387499999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":1188.8174999999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":351.22749999999996},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB68","v":2964.0570983333332},{"$f":"Transportation!AC68","v":564.7764907086372},{"$f":"Transportation!AD68","v":0.83373450128751714},{"$f":"Transportation!AE68","v":0.5941181095972129},{"$f":"Transportation!AF68","v":2.755232573373408E-3},{"$f":"Transportation!AG68","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":4},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":6},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":8.1959143999999995},1,3.7118489471925716E-3,3.7397273999875504E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":3.725788173590061E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":12047000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":18749000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.75371119329567871},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":3042000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":5007000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.81822570040583775},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":6716000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":10002000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.62403251087383249},14246000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.75368084110738409]
["Paris Special School District","Henry",24.262499999999996,667.77,185.14750000000001,380.93124999999998,351.22749999999996,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":0},0,{"$f":"SUM(C69:I69)","v":1609.3387499999999},{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":1609.3387499999999},78.647500000000008,267.48,32.668749999999996,9.9050000000000011,13.326249999999998,0,27.706250000000001,0.92999999999999994,0,0,430.66375000000011,22,0,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":0},748,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":1233.8487500000001},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":351.22749999999996},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":77.375},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":2422.6662499999998},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":2009.1087499999999},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":1609.3387499999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":1188.8174999999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":351.22749999999996},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB69","v":1660.3348075000001},{"$f":"Transportation!AC69","v":351.85867022149466},{"$f":"Transportation!AD69","v":0.47749003981134291},{"$f":"Transportation!AE69","v":0.13818498070205235},{"$f":"Transportation!AF69","v":7.9542189966806832E-3},{"$f":"Transportation!AG69","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":3},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":3},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":4.2901333333333334},1,3.7118489471925716E-3,3.7397273999875504E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":3.725788173590061E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":6702000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":18749000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.75371119329567871},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":1965000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":5007000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.81822570040583775},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":3286000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":10002000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.62403251087383249},7590000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.75368084110738409]
["Hickman County","Hickman",47.314999999999998,974.21500000000015,258.26374999999996,501.33625000000006,511.26874999999995,220.37538224999997,619.32487125,0,0,41.633367749999991,121.75323624999999,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":163.38660399999998},163.38660399999998,3132.0990035,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":3295.4856074999998},427.79375000000005,132.25125,84.997500000000002,79.921250000000001,118.99624999999999,0,35.183749999999996,19.237500000000001,0,0,{"$f":"SUM(U70:AD70)","v":898.38125000000002},24,266.51749999999993,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":40.846650999999994},1121,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":1733.8150000000003},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1514.3556074999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":47.314999999999998},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":1733.8150000000003},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":1514.3556074999999},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":3295.4856074999998},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":1733.8150000000003},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":1514.3556074999999},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB70","v":3373.3316099999997},{"$f":"Transportation!AC70","v":322.01273443500844},{"$f":"Transportation!AD70","v":0.60172955641717463},{"$f":"Transportation!AE70","v":0.40385396125740908},{"$f":"Transportation!AF70","v":1.8211471754279545E-3},{"$f":"Transportation!AG70","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":6},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":8},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":8.9577333333333335},1,1.269953177873774E-3,1.8046506407887386E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":1.5373019093312562E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":13959000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":13959000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.86350728166002322},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":3258000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":3258000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.88473432494145632},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":7208000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":7208000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.78473998263286504},20505000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.86348702112716491]
["Houston County","Houston",20.51305,410.45000000000005,92.732499999999987,195.62,185.71917275000001,88.265096999999997,245.34643549999998,0,4.0122522499999995,18.877300499999997,45.2941395,0.35,0.4750000000000002,1.3499999999999999,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":69.533692249999987},69.533692249999987,1238.64625525,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":1308.1799475},118.39750000000001,57.443750000000001,33.347500000000004,39.803750000000001,16.5,0.99999999999999989,16.137499999999999,6.9762499999999994,0,0.7,290.30624999999998,1,114.54630999999999,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":16.380359999999996},420,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":698.80250000000001},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":588.86439749999988},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":20.51305},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":698.80250000000001},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":588.86439749999988},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":1308.1799475},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":698.80250000000001},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":588.86439749999988},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB71","v":1307.7317916666668},{"$f":"Transportation!AC71","v":386.44676689751162},{"$f":"Transportation!AD71","v":0.75164750111380818},{"$f":"Transportation!AE71","v":0.83044551407282374},{"$f":"Transportation!AF71","v":0},{"$f":"Transportation!AG71","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":2.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":4},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":4.0984533866666668},1,4.8722088881339242E-4,6.4544169205693017E-4,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":5.6633129043516127E-4},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":5666000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":5666000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.87612073750934583},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":1290000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":1290000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.89275606056363976},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":3207000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":3207000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.8217659892602629},7785000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.8761242662506179]
["Humphreys County","Humphreys",107.4331,877.81036749999998,199.76,393.42936250000002,443.67238725000004,165.71243050000001,459.72302374999998,0,6.8297452499999984,45.753639499999998,117.16770124999999,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":169.75108599999999},169.75108599999999,2647.5406714999999,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":2817.2917575000001},199.21249999999998,70.533749999999998,41.672499999999999,59.972499999999997,78.293750000000003,3.2812499999999996,91.978749999999991,14.959999999999999,0,1.4424999999999999,561.34749999999997,27,185.0811075,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":40.730335187499996},847,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":1470.99973},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1238.8589274999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":107.4331},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":1470.99973},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":1238.8589274999999},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":2817.2917575000001},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":1470.99973},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":1238.8589274999999},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB72","v":2854.2904691666668},{"$f":"Transportation!AC72","v":379.62537730775813},{"$f":"Transportation!AD72","v":0.50008341784151678},{"$f":"Transportation!AE72","v":0.36856795458071928},{"$f":"Transportation!AF72","v":9.5808982870095715E-3},{"$f":"Transportation!AG72","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":4.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":6.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":7.7793263733333324},1,2.5299837561859498E-3,2.5680187214862245E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":2.5490012388360871E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":11843000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":11843000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.73324477117375952},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":2726000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":2726000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.77157895895977013},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":6119000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":6119000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.57955559677176893},13364000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.73320339136476731]
["Jackson County","Jackson",26.803294999999999,431.36374999999998,93.143180000000001,220.02625,225.47692750000002,91.886293249999994,255.85892250000003,0,0,20.683436749999998,61.183587499999987,0,18.024999999999999,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":81.867024249999986},81.867024249999986,1344.5586182500001,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":1426.4256425000001},139.55970500000001,76.582134999999994,36.7507825,36.181914999999996,45.218367499999999,0,30.370754999999999,2.0499999999999998,0,3.7350274999999993,370.44868750000001,4,104.87254000000001,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":20.466756062499996},716,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":744.53318000000002},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":655.08916750000003},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":26.803294999999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":744.53318000000002},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":655.08916750000003},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":1426.4256425000001},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":744.53318000000002},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":655.08916750000003},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":1071},{"$f":"Transportation!AB73","v":1474.2621483333332},{"$f":"Transportation!AC73","v":556.89013468930432},{"$f":"Transportation!AD73","v":0.65394746863026532},{"$f":"Transportation!AE73","v":0.78118173756861109},{"$f":"Transportation!AF73","v":7.1900374109064632E-3},{"$f":"Transportation!AG73","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":2.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":4},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":4.2450663199999994},1,5.2202561678490848E-4,7.6785364086630033E-4,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":6.4493962882560441E-4},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":6266000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":6266000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.87243448210186259},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":1680000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":1680000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.90622184306923603},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":3450000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":3450000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.81132300505658084},8839000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.87240586043273005]
["Jefferson County","Jefferson",60.482500000000002,2044.3937499999997,559.58124999999995,1152.9337499999999,1144.01,470.80183599999992,1264.3954187499999,0,0,68.340664000000004,253.40708125,0,9.48,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":321.74774524999998},321.74774524999998,6696.5985047499998,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":7018.3462499999996},108.37,496.15624999999989,216.93875,76.022500000000008,120.99375000000001,0,56.0625,4.4962499999999999,0,2.46875,1081.5087499999997,335,492.755,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":80.436936312499995},2771,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":3756.9087499999996},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":3200.9549999999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":60.482500000000002},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":3756.9087499999996},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":3200.9549999999999},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":7018.3462499999996},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":3756.9087499999996},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":3200.9549999999999},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB74","v":7149.673375833333},{"$f":"Transportation!AC74","v":336.92546241021125},{"$f":"Transportation!AD74","v":0.81013630910445411},{"$f":"Transportation!AE74","v":0.28075874628319897},{"$f":"Transportation!AF74","v":1.0858304883652779E-2},{"$f":"Transportation!AG74","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":9.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":2.7505155333333331},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":10.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":5.2515465999999993},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":4},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":18.837431066666664},1,4.9178053442524537E-3,6.0717057585557331E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":5.494755551404093E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":28526000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":28526000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.76126718315917319},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":7272000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":7272000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.81541924514617947},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":15084000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":15084000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.63233623085617241},32594000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.76122933751303412]
["Johnson County","Johnson",12.6,552.92624999999998,150.97624999999999,338.46,326.09535,117.43574824999999,323.12573824999998,0,0,26.802951749999998,119.74958175,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":146.55253350000001},146.55253350000001,1821.6193365000001,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":1968.1718700000001},172.52625,189.62999999999997,71.47,32.90625,34.950000000000003,6.036249999999999,9.1137499999999996,3.6524999999999994,0,4.4637499999999992,524.74875000000009,39,124.822935,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":36.638133375000002},828,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":1042.3625},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":913.20937000000004},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":12.6},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":1042.3625},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":913.20937000000004},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":1968.1718700000001},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":1042.3625},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":913.20937000000004},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB75","v":2036.5754774999998},{"$f":"Transportation!AC75","v":321.29094101964324},{"$f":"Transportation!AD75","v":0.76165439670853885},{"$f":"Transportation!AE75","v":0.97058355484724079},{"$f":"Transportation!AF75","v":2.3568976711298931E-3},{"$f":"Transportation!AG75","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":4.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":4.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":6.1942603466666668},1,1.0880556388722211E-3,1.5269429982636815E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":1.3074993185679513E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":8379000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":8379000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.80660114232647395},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":2084000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":2084000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.84673758377483399},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":4738000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":4738000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.72147422124679661},12283000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.80657949623310166]
["Knox County","Knox",1036.5727525,17801.712652499999,4532.6794,9275.3088099999986,8640.24465375,4109.3222262500003,11099.015810250001,0,132.19338625,439.13092374999997,1780.1543697499997,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":2351.4786797499996},2351.4786797499996,56494.856305249996,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":58846.334984999994},3924.0424999999996,1039.97875,1908.41,1194.895,1115.2925,11.681249999999999,898.12374999999997,208.07874999999999,0,28.164999999999999,10328.667500000001,3447,4324.30393,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":554.82132337499991},17002,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":31609.700862499998},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":26200.061369999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":1036.5727525},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":31609.700862499998},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":26200.061369999999},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":58846.334984999994},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":31609.700862499998},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":26200.061369999999},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":778.6},{"$f":"Transportation!AB76","v":57857.880731666664},{"$f":"Transportation!AC76","v":323.9156955288824},{"$f":"Transportation!AD76","v":0.64537183516695729},{"$f":"Transportation!AE76","v":0.1653419242522913},{"$f":"Transportation!AF76","v":2.2164309922574302E-2},{"$f":"Transportation!AG76","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":62.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":28.919285680000002},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":79.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":25},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":30.484029680000003},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":33.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":160.83569173333333},1.0071055872343759,8.1545341895528506E-2,7.9313004656731231E-2,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":8.0429173276129862E-2},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":245236000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":245236000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.59352484567258013},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":55956000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":55956000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.64887734267043973},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":121423000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":121423000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.33145348657109419},183493000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":89000},0.59348069536423065]
["Lake County","Lake",16.975000000000001,240.63124999999999,62.11,109.27875,106.59374999999999,42.105128999999998,123.0321505,0,0,7.8273709999999994,34.481599499999994,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":42.308970499999994},42.308970499999994,700.7260295000001,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":743.03500000000008},41.907499999999999,61.275000000000006,93.453749999999999,3.33,0.66999999999999993,0,13.719999999999999,9.0287499999999987,0,1.3125,224.69750000000002,1,49.55,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":10.577242624999998},449,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":412.02},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":314.03999999999996},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":16.975000000000001},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":412.02},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":314.03999999999996},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":743.03500000000008},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":412.02},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":314.03999999999996},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB77","v":788.62512083333331},{"$f":"Transportation!AC77","v":182.42992346704827},{"$f":"Transportation!AD77","v":0.51412682987436964},{"$f":"Transportation!AE77","v":0.33011037368203711},{"$f":"Transportation!AF77","v":1.9020444066186519E-2},{"$f":"Transportation!AG77","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":2},1,3.7165607156486503E-4,4.5767023784546129E-4,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":4.1466315470516319E-4},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":3371000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":3371000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.84754512413415983},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":956000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":956000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.89404304558213876},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":1831000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":1831000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.77142639101340404},4707000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.84755466475406183]
["Lauderdale County","Lauderdale",90.79249999999999,1081.9299999999998,295.02749999999997,653.42250000000001,572.86,266.763034,723.5112499999999,0,0,61.752883499999996,178.1878725,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":239.94075599999999},239.94075599999999,3684.3067839999999,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":3924.2475399999998},79.491250000000008,185.72125,127.52749999999997,324.35999999999996,54.764999999999993,0,89.096249999999998,1.7,0,6.0975000000000001,868.75874999999985,40,296.74344500000001,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":59.985188999999998},1432,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":2030.3799999999997},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1803.0750399999997},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":90.79249999999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":2030.3799999999997},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":1803.0750399999997},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":3924.2475399999998},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":2030.3799999999997},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":1803.0750399999997},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":92},{"$f":"Transportation!AB78","v":4156.6291349999992},{"$f":"Transportation!AC78","v":352.45354504673958},{"$f":"Transportation!AD78","v":0.55849662260843813},{"$f":"Transportation!AE78","v":0.29759691322569731},{"$f":"Transportation!AF78","v":1.0657674418672911E-2},{"$f":"Transportation!AG78","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":4.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":6.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":10.494145039999999},1,1.9001979804751806E-3,1.8985702821924572E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":1.8993841313338189E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":16695000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":16695000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.85899613869744473},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":3978000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":3978000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.88336203388222201},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":8514000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":8514000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.77483642170509404},23402000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.85897882477684329]
["Lawrence County","Lawrence",104.98966999999999,1979.0820024999998,553.30152250000003,1019.6853725000001,940.62486749999994,409.77929449999999,1103.0051337499997,0,5.8153199999999998,100.08658299999999,434.76163624999998,0,13.953249999999999,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":540.66353924999999},540.66353924999999,6110.4678632499999,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":6651.1314025000001},331.67124999999999,288.85624999999999,131.22125,139.32249999999999,69.556250000000006,4.5387500000000003,93.671249999999986,17.926250000000003,0,7.6750000000000007,1084.43875,45,545.63372249999998,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":133.71205481249999},2395,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":3552.0688974999998},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":2994.0728349999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":104.98966999999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":3552.0688974999998},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":2994.0728349999999},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":6651.1314025000001},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":3552.0688974999998},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":2994.0728349999999},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB79","v":6550.9268616666668},{"$f":"Transportation!AC79","v":325.70368245512111},{"$f":"Transportation!AD79","v":0.41151174333939677},{"$f":"Transportation!AE79","v":0.32438157910671039},{"$f":"Transportation!AF79","v":1.3006810862942322E-2},{"$f":"Transportation!AG79","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":9},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":4},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":12},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":3},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":3},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":17.708142373333335},1,3.8883925510893062E-3,3.8921458642558601E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":3.8902692076725831E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":26795000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":26795000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.82005883908516775},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":6704000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":6704000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.85824526921897737},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":13904000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":13904000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.71760378017143878},33157000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.82003634659553359]
["Lewis County","Lewis",6.1249999999999991,490.83826499999998,132.62707499999999,239.47674499999999,293.36809500000004,111.37306375000001,282.09147699999994,0,0,12.376853749999999,49.460858000000002,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":61.837711749999997},61.837711749999997,1555.8997207499999,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":1617.7374324999998},153.93874999999997,64.194999999999993,41.383749999999999,15.013749999999998,44.112499999999997,0,6.2912499999999998,0,0,0.99999999999999989,325.935,12,116.68435250000002,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":15.459427937499999},498,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":862.94208499999991},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":748.67034750000005},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":6.1249999999999991},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":862.94208499999991},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":748.67034750000005},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":1617.7374324999998},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":862.94208499999991},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":748.67034750000005},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":195},{"$f":"Transportation!AB80","v":1709.2666649999999},{"$f":"Transportation!AC80","v":377.31641514149663},{"$f":"Transportation!AD80","v":0.43965443312888031},{"$f":"Transportation!AE80","v":0.31202465025159398},{"$f":"Transportation!AF80","v":5.323920594917821E-3},{"$f":"Transportation!AG80","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":3},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":4},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":4.3948675999999995},1,9.5497442889847439E-4,1.1168552785479199E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":1.0359148537231971E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":6653000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":6653000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.80702050717369644},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":1562000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":1562000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.83799256640465847},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":3632000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":3632000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.71212947298506002},9096000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.80701555510447442]
["Lincoln County","Lincoln",46.704999999999998,987.67124999999987,291.185,610.07624999999996,595.1087500000001,285.62421649999999,647.19308649999994,0,0,22.104533499999995,201.42166349999997,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":223.52619699999997},223.52619699999997,3463.563553,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":3687.0897500000001},167.60874999999999,200.06624999999997,89.39500000000001,94.65625,117.76624999999999,2.2275,33.854999999999997,17.283749999999998,0,2.7149999999999999,{"$f":"SUM(U81:AD81)","v":725.5737499999999},55,273.05375000000004,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":55.881549249999992},998,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":1888.9324999999999},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1751.45225},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":63.101025},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":2683.3128849999998},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":2307.5188049999997},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":1366.842965},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":794.38038499999993},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":556.06655499999988},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB81","v":3815.9646091666668},{"$f":"Transportation!AC81","v":401.75274446771476},{"$f":"Transportation!AD81","v":0.52776520214456013},{"$f":"Transportation!AE81","v":0.56560622395412408},{"$f":"Transportation!AF81","v":4.6820839542766101E-3},{"$f":"Transportation!AG81","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":7},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":10.184782880000002},1,3.0993566887568842E-3,3.4788561404668688E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":3.2891064146118765E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":15194000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":20850000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.8044866175643054},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":3436000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":4968000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.83827087048091342},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":8129000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":10908000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.69566508645503089},18621000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.80446338476685786]
["Fayetteville City","Lincoln",16.396025000000002,430.13375000000002,126.41874999999999,237.82788499999998,201.74856499999996,78.79913024999999,222.93081375,0,2.7926599999999993,13.98461975,35.810766249999993,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":52.588045999999991},52.588045999999991,1314.254919,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":1366.842965},87.57374999999999,66.148749999999993,52.573749999999997,22.33625,14.099999999999998,1.9999999999999998,13.717499999999998,3.1887499999999998,0,0,{"$f":"SUM(U82:AD82)","v":261.63874999999996},19,84.1875,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":12.448846499999998},597,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":794.38038499999993},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":556.06655499999988},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":63.101025},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":2683.3128849999998},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":2307.5188049999997},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":1366.842965},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":794.38038499999993},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":556.06655499999988},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB82","v":1413.0444658333333},{"$f":"Transportation!AC82","v":96.049977837178645},{"$f":"Transportation!AD82","v":0.26651437783634879},{"$f":"Transportation!AE82","v":0.15923065794487068},{"$f":"Transportation!AF82","v":9.8770187380025718E-3},{"$f":"Transportation!AG82","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":3},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":3.6941907199999999},1,3.0993566887568842E-3,3.4788561404668688E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":3.2891064146118765E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":5656000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":20850000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.8044866175643054},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":1532000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":4968000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.83827087048091342},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":2779000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":10908000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.69566508645503089},6863000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.80446338476685786]
["Loudon County","Loudon",69.259394999999998,1583.3530349999999,451.00287000000003,808.85626750000006,826.86080724999999,205.37009275000003,573.31881674999988,0,0.17960024999999999,24.663917249999997,145.80816824999999,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":170.65168574999998},170.65168574999998,4518.0212842499996,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":4688.6729699999996},95.577500000000001,244.75,122.14624999999999,118.6225,92.46875,0,52.341249999999995,18.3675,0,0.7962499999999999,745.06999999999994,206,252.88718999999998,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":42.618021374999998},909,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":2843.2121724999997},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1776.2014024999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":126.324395},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":3621.452585},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":3115.7340199999999},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":2174.8380299999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":778.24041249999993},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":1339.5326175},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB83","v":4669.9669600000007},{"$f":"Transportation!AC83","v":374.92264607323727},{"$f":"Transportation!AD83","v":0.40249463920547013},{"$f":"Transportation!AE83","v":0.23940212202272193},{"$f":"Transportation!AF83","v":5.6645654155406122E-3},{"$f":"Transportation!AG83","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":7.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":9},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":2.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":12.981346853333331},1,7.0163778500749556E-3,8.571665283349135E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":7.7940215667120453E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":19533000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":29458000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.67208372710434516},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":4170000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":6135000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.6896591483512724},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":9585000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":14224000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.44695707359267667},19731000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.67204098853608651]
["Lenoir City","Loudon",57.064999999999998,432.72249999999997,109.42999999999999,236.08791249999999,254.55499999999998,255.04981475,651.25287825000009,0,0,33.479225249999999,145.19569924999999,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":178.67492449999997},178.67492449999997,1996.1631055,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":2174.8380299999999},57.002499999999998,109.5,44.932499999999997,53.066249999999997,49.872500000000002,0.99999999999999989,56.382499999999993,2.9999999999999996,0,0.71124999999999994,375.46750000000003,342,262.0761425,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":44.668731124999994},669,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":778.24041249999993},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1339.5326175},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":126.324395},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":3621.452585},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":3115.7340199999999},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":2174.8380299999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":778.24041249999993},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":1339.5326175},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB84","v":2244.6821674999997},{"$f":"Transportation!AC84","v":213.77203707205265},{"$f":"Transportation!AD84","v":0.59818565234210019},{"$f":"Transportation!AE84","v":0.26507093459145598},{"$f":"Transportation!AF84","v":5.6088118764813953E-3},{"$f":"Transportation!AG84","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":3},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":5.7706180800000002},1,7.0163778500749556E-3,8.571665283349135E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":7.7940215667120453E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":9925000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":29458000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.67208372710434516},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":1965000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":6135000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.6896591483512724},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":4639000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":14224000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.44695707359267667},8785000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.67204098853608651]
["McMinn County","McMinn",47.432492499999995,1246.1199999999999,368.53875000000005,712.61374999999998,780.96624999999995,470.91711900000001,1239.5271295,0,0,118.337881,423.4103705,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":541.74825150000004},541.74825150000004,4866.1154910000005,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":5407.8637425000006},190.15625,404.73874999999998,285.51499999999999,118.35499999999999,35.664999999999999,0.7,39.27375,13.261249999999999,0,10.733750000000001,1098.3987500000003,85,557.44124999999997,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":135.43706287500001},1729,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":2327.2725},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":3033.1587500000001},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":56.454207499999995},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":3884.3557700000001},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":3416.7875000000004},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":367.256235},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":292.89202},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":70.117499999999993},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB85","v":5529.6757958333328},{"$f":"Transportation!AC85","v":320.19191153707158},{"$f":"Transportation!AD85","v":0.49222958099115977},{"$f":"Transportation!AE85","v":0.31936772881525877},{"$f":"Transportation!AF85","v":1.2056161903180776E-4},{"$f":"Transportation!AG85","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":7},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":3.0500476000000001},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":9},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":4.1501428000000002},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":15.028876133333334},1,6.4514849179830936E-3,6.6323204714068325E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":6.5419026946949635E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":21918000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":30354000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.73288838444646109},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":5013000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":7259000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.7798497438295704},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":11685000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":15461000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.57294335657153206},24119000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.73285395243228613]
["Athens City","McMinn",4.7750000000000004,733.80375000000004,190.32625000000002,340.06124999999997,313.51125000000002,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":0},0,1582.4775,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":1582.4775},66.771249999999995,147.64875000000001,102.26999999999998,5.9274999999999993,2.8987500000000006,1.9749999999999999,2.5274999999999999,2.3999999999999995,0,0,332.41874999999999,58,0,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":0},608,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":1264.1912500000001},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":313.51125000000002},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":56.454207499999995},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":3884.3557700000001},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":3416.7875000000004},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":367.256235},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":292.89202},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":70.117499999999993},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB86","v":1559.2600000000002},{"$f":"Transportation!AC86","v":197.59691450488225},{"$f":"Transportation!AD86","v":0.36849317411250632},{"$f":"Transportation!AE86","v":0.12206645032472667},{"$f":"Transportation!AF86","v":5.3572421105738182E-3},{"$f":"Transportation!AG86","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":4.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":5.3112640533333337},1,6.4514849179830936E-3,6.6323204714068325E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":6.5419026946949635E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":6772000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":30354000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.73288838444646109},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":1785000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":7259000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.7798497438295704},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":3040000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":15461000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.57294335657153206},7154000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.73285395243228613]
["Etowah City","McMinn",4.246715,159.67327,39.186250000000001,94.032499999999999,70.117499999999993,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":0},0,367.256235,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":367.256235},10.9375,38.459999999999994,18.174999999999997,15.2425,2.9325000000000001,0.80499999999999994,3.13,0.88749999999999996,0,0,90.570000000000007,5,0,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":0},141,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":292.89202},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":70.117499999999993},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":56.454207499999995},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":3884.3557700000001},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":3416.7875000000004},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":367.256235},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":292.89202},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":70.117499999999993},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB87","v":340.88013499999994},{"$f":"Transportation!AC87","v":246.94723150538121},{"$f":"Transportation!AD87","v":5.9972204990277111E-2},{"$f":"Transportation!AE87","v":1.9557216693388918E-2},{"$f":"Transportation!AF87","v":0},{"$f":"Transportation!AG87","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":1},1,6.4514849179830936E-3,6.6323204714068325E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":6.5419026946949635E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":1664000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":30354000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.73288838444646109},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":461000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":7259000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.7798497438295704},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":736000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":15461000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.57294335657153206},1504000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.73285395243228613]
["McNairy County","McNairy",59.438800000000001,1147.4000925,274.84595999999999,614.61187999999993,652.37343899999996,281.87993474999996,719.38808625000001,0,2.7477309999999999,53.128995250000003,275.71937374999999,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":331.59609999999998},331.59609999999998,3749.9381924999998,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":4081.5342924999995},126.86999999999999,205.95125000000002,125.94125,129.38749999999999,40.669999999999995,0.99999999999999989,59.931249999999991,30.64875,0,3.7699999999999996,724.17,7,319.3842525,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":82.212092249999998},1519,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":2036.8579325000001},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1985.2375599999998},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":59.438800000000001},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":2036.8579325000001},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":1985.2375599999998},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":4081.5342924999995},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":2036.8579325000001},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":1985.2375599999998},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB88","v":4159.4587383333328},{"$f":"Transportation!AC88","v":344.42984505541727},{"$f":"Transportation!AD88","v":0.85805875824845868},{"$f":"Transportation!AE88","v":0.69961025774377983},{"$f":"Transportation!AF88","v":2.0992314663915591E-2},{"$f":"Transportation!AG88","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":6},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":8},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":10.934616186666666},1,2.0786832970960726E-3,2.3697131762869597E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":2.2241982366915164E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":16707000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":16707000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.83500163402944716},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":4084000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":4084000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.86696078606634763},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":9337000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":9337000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.7595719601908496},22127000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.83498765956912169]
["Macon County","Macon",64.248750000000001,1275.6774999999998,304.56124999999997,593.64999999999986,542.59383899999989,208.71182149999999,611.93437024999992,0,2.0074109999999998,52.125678499999992,206.12528474999996,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":260.25837424999997},260.25837424999997,3601.37753075,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":3861.6359050000001},85.185000000000002,174.84000000000003,72.884999999999991,78.171250000000001,108.035,0.99999999999999989,40.758749999999999,33.42,0,1.2837499999999999,595.57875000000001,141,281.17851999999999,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":64.562740812499996},1404,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":2173.8887499999996},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1623.4984049999998},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":64.248750000000001},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":2173.8887499999996},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":1623.4984049999998},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":3861.6359050000001},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":2173.8887499999996},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":1623.4984049999998},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":3250},{"$f":"Transportation!AB89","v":3721.6336674999998},{"$f":"Transportation!AC89","v":472.24009875734635},{"$f":"Transportation!AD89","v":0.58646556727496613},{"$f":"Transportation!AE89","v":0.4640435234347256},{"$f":"Transportation!AF89","v":1.1140268952868399E-2},{"$f":"Transportation!AG89","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":6.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":8},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":10.639753786666667},1,1.8515853469207447E-3,2.1010922438055115E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":1.976338795363128E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":16281000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":16281000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.84955251110296226},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":4079000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":4079000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.88164145925628967},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":8315000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":8315000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.76010669667545172},20271000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.84953814679300121]
["Madison County","Madison",304.11664500000001,3893.5699999999997,1019.1573625000001,1927.6652100000001,1697.5855369999999,820.42050075000009,2069.0497480000004,0,46.457575499999997,95.392501749999994,347.3244545,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":489.17453175000003},489.17453175000003,11731.565003250002,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":12220.739535000002},681.17750000000001,524.73500000000001,471.09624999999994,140.58875000000003,295.03750000000002,8.9212500000000006,349.88249999999999,75.321250000000006,0,9.6449999999999996,2556.4050000000002,534,825.02008000000001,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":110.6792390625},5133,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":6840.3925724999999},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":5076.2303175000006},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":304.11664500000001},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":6840.3925724999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":5076.2303175000006},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":12220.739535000002},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":6840.3925724999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":5076.2303175000006},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB90","v":12482.280346666666},{"$f":"Transportation!AC90","v":366.07564663881476},{"$f":"Transportation!AD90","v":0.5523771678872702},{"$f":"Transportation!AE90","v":0.36491729663934291},{"$f":"Transportation!AF90","v":1.8860068843873829E-2},{"$f":"Transportation!AG90","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":16.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":6},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":21},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":4},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":8},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":33.070025093333335},1,1.7271426539890018E-2,1.586356345828226E-2,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":1.6567494999086139E-2},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":52043000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":52043000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.60545263380348224},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":13346000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":13346000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.69675221375389551},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":25759000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":25759000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.35084735431916447},44568000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.60540036086578297]
["Marion County","Marion",31.055,1203.0912499999999,309.31124999999997,622.09875,629.88272800000004,246.86393774999996,684.41216150000014,0,9.9535219999999995,76.847312249999987,148.19432849999998,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":234.99516274999996},234.99516274999996,3726.7150772499999,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":3961.7102399999999},220.32375000000002,73.847500000000011,173.76124999999999,128.17624999999998,34.303750000000001,3.1049999999999995,31.672499999999996,1.95,0,3.2149999999999999,670.35500000000013,52,273.45625000000001,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":56.260410187499993},1343,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":2134.5012499999998},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1796.1539900000002},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":31.055},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":2267.64},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":1912.2016900000001},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":249.18644999999998},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":133.13874999999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":116.04769999999999},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":106},{"$f":"Transportation!AB91","v":4030.4628950000001},{"$f":"Transportation!AC91","v":296.80590975386053},{"$f":"Transportation!AD91","v":0.75938506644739467},{"$f":"Transportation!AE91","v":0.33232741951178124},{"$f":"Transportation!AF91","v":4.5577891370216922E-3},{"$f":"Transportation!AG91","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":5.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":3.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":9},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":10.9648},1,3.4254165315056847E-3,3.8511733272880116E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":3.6382949293968479E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":16144000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":17272000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.73892824079933783},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":3885000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":4155000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.78609605980345298},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":8624000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":9173000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.59968165732525347},18551000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.73890871121696189]
["Richard City Special School District","Marion",0,66.786249999999995,22.87125,43.481249999999996,31.268749999999997,18.922499999999999,65.856449999999995,0,0,0,0,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":0},0,249.18644999999998,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":249.18644999999998},7.5774999999999997,11.09625,0.99999999999999989,10.227499999999999,2.3475000000000001,0,0,0,0,0,32.248750000000001,2,21.098749999999999,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":0},59,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":133.13874999999999},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":116.04769999999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":31.055},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":2267.64},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":1912.2016900000001},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":249.18644999999998},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":133.13874999999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":116.04769999999999},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},0,{"$f":"Transportation!AC92","v":0},{"$f":"Transportation!AD92","v":0},{"$f":"Transportation!AE92","v":0},{"$f":"Transportation!AF92","v":0},{"$f":"Transportation!AG92","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":1},1,3.4254165315056847E-3,3.8511733272880116E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":3.6382949293968479E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":1128000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":17272000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.73892824079933783},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":270000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":4155000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.78609605980345298},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":549000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":9173000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.59968165732525347},1317000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.73890871121696189]
["Marshall County","Marshall",79.127499999999998,1621.2362499999999,403.55499999999995,853.92624999999998,805.25749999999994,382.33248875000004,1051.9960120000001,0,0,46.033761249999998,200.06648799999999,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":246.10024924999999},246.10024924999999,5197.4310007500007,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":5443.5312500000009},204.82875000000001,169.02499999999998,214.87624999999997,105.71250000000001,53.441249999999997,0.99999999999999989,67.623750000000001,10.608750000000001,0,1.79,828.90624999999989,216,425.07749999999999,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":61.525062312499998},1466,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":2878.7174999999997},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":2485.6862500000002},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":79.127499999999998},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":2878.7174999999997},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":2485.6862500000002},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":5443.5312500000009},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":2878.7174999999997},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":2485.6862500000002},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":1062.5999999999999},{"$f":"Transportation!AB93","v":5316.4415741666662},{"$f":"Transportation!AC93","v":251.23371470998453},{"$f":"Transportation!AD93","v":0.44590916065349429},{"$f":"Transportation!AE93","v":0.23336411194571191},{"$f":"Transportation!AF93","v":7.579004258999906E-3},{"$f":"Transportation!AG93","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":7},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":3},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":10},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":2.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":2.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":14.536666666666665},1,3.5621135758390527E-3,3.6801299450808672E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":3.6211217604599599E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":22141000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":22141000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.79730150689094581},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":5029000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":5029000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.82410503655416179},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":11335000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":11335000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.67756618178500605},25567000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.79727931200292046]
["Maury County","Maury",158.17875000000001,3939.9987499999997,1034.2637499999998,1986.2237499999997,1803.5416805,790.46347749999995,2075.0395675000004,0,44.617779499999997,155.30027250000001,423.85043250000001,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":623.7684845},623.7684845,11787.709725499999,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":12411.478209999999},557.59375,892.26250000000005,505.71750000000003,316.375,94.47999999999999,23.407499999999999,119.80375000000001,46.703749999999999,0,7.5637499999999998,2563.9074999999998,495,832.16750000000002,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":144.78767625},3394,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":6960.4862499999999},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":5292.8132100000003},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":158.17875000000001},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":6960.4862499999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":5292.8132100000003},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":12411.478209999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":6960.4862499999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":5292.8132100000003},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB94","v":11947.364795833331},{"$f":"Transportation!AC94","v":288.77899752830808},{"$f":"Transportation!AD94","v":0.37698857254034679},{"$f":"Transportation!AE94","v":0.3735272792727507},{"$f":"Transportation!AF94","v":1.1455803769748389E-2},{"$f":"Transportation!AG94","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":17},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":7},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":20.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":3.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":4.5229999999999997},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":7.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":34.352204186666668},1,1.1901164134044712E-2,1.2767766585783215E-2,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":1.2334465359913963E-2},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":51701000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":51701000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.70431723541988922},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":11686000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":11686000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.74216233521591279},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":25561000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":25561000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.51296354272661149},50948000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.70428271404398402]
["Meigs County","Meigs",30.518749999999997,474.36750000000001,133.8725,249.4025,261.28375,89.460506750000008,289.65318125000005,0,0,42.290743249999991,96.22931874999999,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":138.520062},138.520062,1528.5586879999998,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":1667.0787499999999},76.627499999999998,103.435,54.05,38.036249999999995,83.228749999999991,1.9750000000000001,28.504999999999995,1.9099999999999997,0,0,387.76750000000004,6,134.94499999999999,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":34.630015499999999},594,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":857.64250000000004},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":778.91750000000002},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":30.518749999999997},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":857.64250000000004},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":778.91750000000002},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":1667.0787499999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":857.64250000000004},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":778.91750000000002},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB95","v":1704.5670833333331},{"$f":"Transportation!AC95","v":446.23820621909931},{"$f":"Transportation!AD95","v":0.88023718632370263},{"$f":"Transportation!AE95","v":0.41789691957464281},{"$f":"Transportation!AF95","v":2.9530469735595137E-2},{"$f":"Transportation!AG95","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":3},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":4},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":4.4457333333333331},1,6.9610141938656906E-4,1.0592350852767873E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":8.7766825233167819E-4},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":7220000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":7220000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.84934005129610302},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":1709000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":1709000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.87454723497182552},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":3897000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":3897000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.77268977827210528},9603000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.84932128603760748]
["Monroe County","Monroe",66.943749999999994,1260.0291549999999,348.6055025,754.57278500000007,753.54904499999998,426.88612200000006,1210.8560950000001,0,0,87.862107999999992,272.14176249999997,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":360.00387049999995},360.00387049999995,4821.4424545000002,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":5181.4463249999999},251.35250000000002,226.21375,150.57499999999999,153.42749999999998,256.15000000000003,0,61.806250000000006,11.82,0,8.3837499999999991,1119.72875,43,502.07982750000008,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":90.000967624999987},1811,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":2363.2074425000001},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":2751.2951325000004},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":77.443749999999994},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":3482.0399424999996},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":3070.3976325000003},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":1448.4349999999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":1118.8325},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":319.10249999999996},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB96","v":6854.8032658333332},{"$f":"Transportation!AC96","v":343.00348800609186},{"$f":"Transportation!AD96","v":0.49329351534480864},{"$f":"Transportation!AE96","v":0.47368244923733266},{"$f":"Transportation!AF96","v":1.682907525223859E-2},{"$f":"Transportation!AG96","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":8},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":3},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":11},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":14.902356719999998},1,4.8352356439563112E-3,5.4806744154830001E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":5.1579550297196561E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":21723000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":28174000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.77310043416213681},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":5097000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":6749000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.81330614016021119},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":12062000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":14771000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.6475588289465195},26171000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.77305895947360126]
["Sweetwater City","Monroe",10.5,637.71250000000009,166.67124999999999,314.44875000000002,319.10249999999996,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":0},0,1448.4349999999999,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":1448.4349999999999},46.767499999999998,186.89624999999998,61.858750000000001,14.94,22.58,0,8.69,4.4074999999999998,0,1.42,347.56,90,0,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":0},567,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":1118.8325},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":319.10249999999996},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":77.443749999999994},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":3482.0399424999996},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":3070.3976325000003},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":1448.4349999999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":1118.8325},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":319.10249999999996},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB97","v":1523.0420833333335},{"$f":"Transportation!AC97","v":166.52860765078739},{"$f":"Transportation!AD97","v":9.4854021597674167E-3},{"$f":"Transportation!AE97","v":6.0405422152648984E-2},{"$f":"Transportation!AF97","v":9.4854021597674167E-3},{"$f":"Transportation!AG97","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":4},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":4},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":4.2337333333333333},1,4.8352356439563112E-3,5.4806744154830001E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":5.1579550297196561E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":6451000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":28174000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.77310043416213681},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":1652000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":6749000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.81330614016021119},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":2709000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":14771000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.6475588289465195},7128000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.77305895947360126]
["Montgomery County","Montgomery",705.6412499999999,11067.49625,2804.7937499999998,5287.2487499999997,4710.4375042500005,2289.7087604999997,6243.5365427500001,0,184.08249574999996,189.6524895,724.27720724999995,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":1098.0121924999999},1098.0121924999999,33108.862807500002,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":34206.875},1699.4837499999999,1489.9612499999998,843.67875000000004,476.24249999999995,998.98874999999998,13.285,644.02749999999992,118.19374999999999,0,12.47625,6296.3374999999996,941,2254.2075,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":228.48242418749999},10015,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":19159.53875},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":14341.695000000002},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":705.6412499999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":19159.53875},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":14341.695000000002},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":34206.875},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":19159.53875},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":14341.695000000002},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB98","v":32093.456666666665},{"$f":"Transportation!AC98","v":351.54716302030761},{"$f":"Transportation!AD98","v":0.69198186504684189},{"$f":"Transportation!AE98","v":0.25192051089957385},{"$f":"Transportation!AF98","v":1.8462745832821374E-2},{"$f":"Transportation!AG98","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":31},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":14.7508},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":38.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":17.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":16.817200000000003},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":25.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":91.470666666666659},1,2.5491682055301106E-2,2.437254290989074E-2,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":2.4932112482595921E-2},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":139644000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":139644000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.77872037795018245},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":33372000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":33372000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.81749752683382426},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":70338000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":70338000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.64224307867231634},139478000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.77869298317031088]
["Moore County","Moore",6.0499999999999989,199.98249999999999,54.624999999999993,149.88749999999999,147.37514250000001,69.348220000000012,182.31625300000002,0,0,8.9459399999999984,19.955889499999998,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":28.901829499999998},28.901829499999998,809.58461549999993,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":838.48644499999989},40.151412499999992,64.475812499999989,30.635462499999996,17.73385,14.7372,2.7702874999999998,4.1230874999999996,5.6667749999999995,0,0,180.29388749999995,2,68.72892250000001,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":7.2254573749999995},280,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":404.495},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":427.94144500000004},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":6.0499999999999989},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":404.495},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":427.94144500000004},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":838.48644499999989},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":404.495},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":427.94144500000004},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB99","v":855.88999250000006},{"$f":"Transportation!AC99","v":500.03547453951001},{"$f":"Transportation!AD99","v":0.67814789877917625},{"$f":"Transportation!AE99","v":0.50279047202825344},{"$f":"Transportation!AF99","v":6.9323550752152683E-3},{"$f":"Transportation!AG99","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":2.2540441066666665},1,8.4189290736008367E-4,1.0368412872307461E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":9.3936709729541487E-4},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":3603000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":3603000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.67687117158122945},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":837000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":837000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.72584144790526539},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":2082000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":2082000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.54462036830020644},4507000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.67678903330224915]
["Morgan County","Morgan",36.147499999999994,789.55030999999997,198.56155749999999,465.91416499999997,447.81762249999997,186.99485275000001,516.85700724999992,0,0,44.988289749999993,168.47608274999999,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":213.46437249999997},213.46437249999997,2641.8430149999995,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":2855.3073874999995},104.49749999999999,269.27875,94.202500000000001,38.332499999999996,28.065000000000001,0.15125,29.243749999999999,11.86,0,4.17875,579.81000000000006,11,216.33631500000001,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":53.366093124999992},1234,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":1454.0260324999999},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1365.133855},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":36.147499999999994},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":1454.0260324999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":1365.133855},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":2855.3073874999995},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":1454.0260324999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":1365.133855},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":3238},{"$f":"Transportation!AB100","v":3014.9924791666667},{"$f":"Transportation!AC100","v":386.51005899940111},{"$f":"Transportation!AD100","v":0.80905232219381074},{"$f":"Transportation!AE100","v":1.3610868667244258},{"$f":"Transportation!AF100","v":2.9076910563603604E-3},{"$f":"Transportation!AG100","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":5.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":3},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":7},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":8.404857306666667},1,8.528028520560872E-4,1.2755980841506309E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":1.064200468103359E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":11751000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":11751000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.88775855656215397},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":3112000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":3112000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.91646359742951744},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":7043000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":7043000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.84749476929499989},17064000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.88774206091018182]
["Obion County","Obion",54.53,908.22625000000005,244.24875,472.625,480.65750000000003,268.95075600000001,559.27751375000003,0,0,24.244243999999998,188.83873625000001,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":213.08298025000002},213.08298025000002,{"$f":"SUM(C101:I101)","v":2988.5157697500008},{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":3201.598750000001},83.77,217.8075,81.946249999999992,86.787499999999994,82.846249999999998,4.0749999999999993,39.880000000000003,16.634999999999998,0,8.0462500000000006,621.79375000000005,74,218.96625,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":53.270745062500005},1104,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":1625.1000000000001},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1521.96875},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":75.22281000000001},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":2523.6880074999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":2203.5928374999999},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":1600.9049050000001},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":898.5880075},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":681.62408749999997},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB101","v":3403.092916666667},{"$f":"Transportation!AC101","v":458.31980461913105},{"$f":"Transportation!AD101","v":0.60560987229386798},{"$f":"Transportation!AE101","v":0.30687770181610524},{"$f":"Transportation!AF101","v":9.6872661058451364E-3},{"$f":"Transportation!AG101","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":5.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":7},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":9.1552000000000007},1,3.879768747340074E-3,3.6525558807938559E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":3.7661623140669651E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":13462000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":20117000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.76797197617571},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":3160000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":4893000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.81197494299090844},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":7014000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":10211000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.62773711437656976},16197000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.76794545301296069]
["Union City","Obion",20.692810000000001,528.82124999999996,127.27124999999998,242.4955075,243.04176999999999,100.35754700000001,268.66767699999997,0,0,24.326203,45.230890499999994,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":69.557093499999993},69.557093499999993,1531.3478115,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":1600.9049050000001},105.265,39.073749999999997,68.524999999999991,23.994999999999997,7.66,0,22.46125,0,0,0,266.97999999999996,72,111.8385675,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":17.389273374999998},667,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":898.5880075},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":681.62408749999997},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":75.22281000000001},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":2523.6880074999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":2203.5928374999999},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":1600.9049050000001},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":898.5880075},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":681.62408749999997},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB102","v":1565.2013291666663},{"$f":"Transportation!AC102","v":152.0483600252185},{"$f":"Transportation!AD102","v":0.34517178286641031},{"$f":"Transportation!AE102","v":9.3278734996814952E-2},{"$f":"Transportation!AF102","v":3.5309621603817174E-3},{"$f":"Transportation!AG102","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":3},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":4.3217333333333334},1,3.879768747340074E-3,3.6525558807938559E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":3.7661623140669651E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":6655000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":20117000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.76797197617571},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":1733000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":4893000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.81197494299090844},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":3197000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":10211000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.62773711437656976},7186000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.76794545301296069]
["Overton County","Overton",67.411065000000008,868.08219749999989,241.6825,444.20233500000006,523.11828749999995,199.55860974999999,498.38528499999995,0,0,19.529832749999997,140.3138625,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":159.84369525},159.84369525,2842.4402797499997,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":3002.2839749999998},192.80624999999998,68.087500000000006,54.763750000000002,98.72999999999999,53.697499999999998,2.5862499999999997,58.253749999999997,19.692499999999999,0,0.7,549.3175,8,218.34697249999999,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":39.960923812499999},728,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":1553.9670324999997},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1380.9058774999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":67.411065000000008},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":1553.9670324999997},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":1380.9058774999999},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":3002.2839749999998},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":1553.9670324999997},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":1380.9058774999999},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":508},{"$f":"Transportation!AB103","v":3066.4137258333335},{"$f":"Transportation!AC103","v":356.28809822064881},{"$f":"Transportation!AD103","v":0.40067652634384893},{"$f":"Transportation!AE103","v":0.54352309103812491},{"$f":"Transportation!AF103","v":4.3438365435766943E-3},{"$f":"Transportation!AG103","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":5.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":6.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":8.5389420533333329},1,1.4890931700728349E-3,1.8068860090303242E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":1.6479895895515795E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":12334000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":12334000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.8344019785394623},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":2698000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":2698000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.85078776689687308},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":6587000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":6587000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.74748581315232421},16350000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.83438551873077249]
["Perry County","Perry",38.5,275.69136500000002,86.719570000000004,141.06297999999998,162.53216250000003,61.029987749999989,160.660676,0,0,7.7694247499999998,67.698228999999998,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":75.467653749999997},75.467653749999997,926.19674125000006,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":1001.664395},66.767499999999998,98.646249999999995,44.506249999999994,6.0837500000000002,25.426249999999996,0,36.230000000000004,3.0224999999999995,0,0,280.6825,1,68.505857499999991,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":18.866913437499999},360,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":503.47391499999998},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":459.69048000000004},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":38.5},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":503.47391499999998},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":459.69048000000004},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":1001.664395},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":503.47391499999998},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":459.69048000000004},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":378},{"$f":"Transportation!AB104","v":1045.6944733333332},{"$f":"Transportation!AC104","v":488.65320417292679},{"$f":"Transportation!AD104","v":0.53842049249681734},{"$f":"Transportation!AE104","v":1.132261889293336},{"$f":"Transportation!AF104","v":3.0263779214388886E-2},{"$f":"Transportation!AG104","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":3},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":3},1,6.2498836626481181E-4,8.813902211510917E-4,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":7.5318929370795176E-4},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":4555000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":4555000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.79506299712151951},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":1060000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":1060000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.82642379684633083},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":2554000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":2554000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.70235250799860827},5887000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.79508288821772921]
["Pickett County","Pickett",4.7750000000000004,176.88477,47.443439999999995,101.02352500000001,110.07749999999999,35.708162000000002,128.63115875,0,0,10.021837999999999,25.41817125,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":35.440009250000003},35.440009250000003,604.54355575,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":639.983565},14.013750000000002,44.196249999999999,16.77375,14.348749999999999,18.126250000000002,0,4.0250000000000004,0.99999999999999989,0,0,112.48375,0,42.838749999999997,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":8.8600023125000007},173,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":325.35173500000002},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":309.85683},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":4.7750000000000004},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":325.35173500000002},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":309.85683},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":639.983565},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":325.35173500000002},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":309.85683},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB105","v":717.22413499999993},{"$f":"Transportation!AC105","v":435.34730407777602},{"$f":"Transportation!AD105","v":0.61643212829138849},{"$f":"Transportation!AE105","v":0.38528169905120851},{"$f":"Transportation!AF105","v":0},{"$f":"Transportation!AG105","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":1.6722666666666668},1,4.3833709131178551E-4,5.9472634313537879E-4,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":5.1653171722358215E-4},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":2820000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":2820000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.77298606868608155},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":627000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":627000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.79875673033534222},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":1657000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":1657000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.68537482643415215},3715000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.77297572596493513]
["Polk County","Polk",37.634930000000004,587.37625000000003,169.82124999999999,337.51603499999999,352.07552250000003,142.296682,454.72290150000003,0,0,34.629715499999996,111.4692135,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":146.098929},146.098929,2081.4435709999998,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":2227.5424999999996},117.48375,114.44999999999999,84.9375,61.586249999999993,50.268749999999997,0,30.111249999999998,8.2037499999999994,0,3.6524999999999999,470.69374999999997,6,201.13954500000003,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":36.52473225},776,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":1094.7135349999999},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1095.194035},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":37.634930000000004},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":1094.7135349999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":1095.194035},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":2227.5424999999996},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":1094.7135349999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":1095.194035},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB106","v":2346.1194100000007},{"$f":"Transportation!AC106","v":398.24058460889762},{"$f":"Transportation!AD106","v":0.58466617718603942},{"$f":"Transportation!AE106","v":0.39980914696920722},{"$f":"Transportation!AF106","v":3.2678075267561358E-3},{"$f":"Transportation!AG106","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":4},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":6},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":6.4989151733333337},1,1.0566023547965606E-3,1.4756502137644623E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":1.2661262842805115E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":9370000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":9370000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.83252805756007531},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":2183000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":2183000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.8583178298175983},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":5030000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":5030000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.74594483889752139},12188000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.83249545117480961]
["Putnam County","Putnam",240.23784999999998,3263.2606225,845.07249999999999,1684.2978725,1711.0941432499999,739.40822449999996,2087.4119925,0,14.504991749999999,89.461475500000006,346.87884750000001,0.84929250000000001,7.9720849999999999,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":450.84531475},450.84531475,10570.78320525,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":11021.62852},1072.4775,283.90875,427.10249999999996,139.39249999999998,212.50125000000003,10.62125,258.83999999999997,60.261250000000004,0,6.2550000000000008,2471.36,795,776.13663750000001,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":109.08508075},3901,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":5792.6309950000004},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":4988.7596750000002},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":240.23784999999998},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":5792.6309950000004},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":4988.7596750000002},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":11021.62852},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":5792.6309950000004},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":4988.7596750000002},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB107","v":10758.304690833333},{"$f":"Transportation!AC107","v":232.5651096478289},{"$f":"Transportation!AD107","v":0.31784097014035517},{"$f":"Transportation!AE107","v":0.1402637351669126},{"$f":"Transportation!AF107","v":2.0110665470463432E-2},{"$f":"Transportation!AG107","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":15.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":5.40034744},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":18.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":7.2010423200000009},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":6},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":31.041305093333339},1,1.1868326827323054E-2,1.1389060194018809E-2,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":1.1628693510670932E-2},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":47689000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":47689000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.69778408407111192},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":11143000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":11143000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.7450701413131926},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":22376000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":22376000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.47547347719701283},44168000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.69774492424932855]
["Rhea County","Rhea",84.91749999999999,1136.8187350000001,278.3075,634.10874999999999,583.59624999999994,320.3627735,954.44021650000002,0,0,54.846326499999989,118.88893350000001,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":173.73525999999998},173.73525999999998,3992.5517250000003,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":4166.2869850000006},153.05124999999998,150.04874999999998,102.50375,81.710000000000008,110.00125,1.4224999999999999,71.123750000000001,17.012499999999999,0,0,686.87375000000009,129,350.38017500000001,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":43.433814999999996},1920,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":2049.2349850000001},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":2032.1344999999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":91.267499999999984},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":2694.5837350000002},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":2215.6957499999999},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":835.25999999999988},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":645.34874999999988},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":183.56124999999997},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB108","v":4224.3429333333333},{"$f":"Transportation!AC108","v":488.46960318052516},{"$f":"Transportation!AD108","v":0.78274737290899243},{"$f":"Transportation!AE108","v":0.47289405670726481},{"$f":"Transportation!AF108","v":0},{"$f":"Transportation!AG108","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":5.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":6.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":2.9540948000000009},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":11.257263200000002},1,3.2394447377483314E-3,3.5284997509399192E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":3.3839722443441255E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":17066000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":20768000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.79805330923612672},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":4508000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":5554000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.85116234177422889},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":9243000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":10692000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.68056181871494648},21144000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.79804474234080969]
["Dayton City","Rhea",6.35,356.08999999999992,95.722499999999997,193.53625,183.56124999999997,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":0},0,835.25999999999988,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":835.25999999999988},54.007499999999993,19.11,6.9599999999999991,26.259999999999998,13.6075,0,6.1787499999999991,0.99999999999999989,0,0.54499999999999993,127.66874999999997,91,0,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":0},381,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":645.34874999999988},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":183.56124999999997},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":91.267499999999984},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":2694.5837350000002},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":2215.6957499999999},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":835.25999999999988},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":645.34874999999988},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":183.56124999999997},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},0,{"$f":"Transportation!AC109","v":3.5224370636062243},{"$f":"Transportation!AD109","v":0},{"$f":"Transportation!AE109","v":0},{"$f":"Transportation!AF109","v":0},{"$f":"Transportation!AG109","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":2.2083733333333333},1,3.2394447377483314E-3,3.5284997509399192E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":3.3839722443441255E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":3702000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":20768000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.79805330923612672},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":1046000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":5554000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.85116234177422889},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":1449000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":10692000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.68056181871494648},3868000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.79804474234080969]
["Roane County","Roane",171.8064,1828.285245,502.73625000000004,953.21433999999999,904.62048000000004,447.28721750000011,1180.1474067500001,0,0,89.836194999999989,304.73618825,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":394.57238324999997},394.57238324999997,5988.0973392500009,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":6382.6697225000007},351.63249999999999,516.6412499999999,92.022500000000008,154.16249999999999,287.64874999999995,21.66375,146.26749999999998,25.018749999999997,0,2.7450000000000001,1597.8024999999993,18,489.62466749999999,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":98.643095812499993},2202,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":3284.235835},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":2926.6274874999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":171.8064},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":3284.235835},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":2926.6274874999999},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":6382.6697225000007},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":3284.235835},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":2926.6274874999999},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB110","v":6571.3192208333321},{"$f":"Transportation!AC110","v":331.90052323999527},{"$f":"Transportation!AD110","v":0.50100493107924671},{"$f":"Transportation!AE110","v":0.29288893173303993},{"$f":"Transportation!AF110","v":2.7006246493708076E-3},{"$f":"Transportation!AG110","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":10},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":15.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":2.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":2.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":18.684356879999999},1.0127390957647511,6.1522304310129899E-3,6.9979334930788482E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":6.5750819620459186E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":27442000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":27442000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.7030454153431509},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":6462000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":6462000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.75144292546843205},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":13597000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":13597000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.51193568441221893},28549000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.70301808842405955]
["Robertson County","Robertson",150.41613750000002,3238.5987500000001,863.93520749999993,1726.1968674999998,1809.7155575000002,747.73319550000008,1966.0961115,0,0,126.97366199999999,454.92956349999997,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":581.90322549999996},581.90322549999996,10502.691827000002,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":11084.595052500003},616.92750000000001,762.28,352.24375000000003,254.69749999999999,195.89875000000001,7.665,93.933750000000003,61.148749999999993,0,4.6187500000000004,2349.4137500000002,836,807.18098250000003,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":145.47580637499999},3740,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":5828.7308249999996},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":5105.4480899999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":150.41613750000002},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":5828.7308249999996},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":5105.4480899999999},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":11084.595052500003},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":5828.7308249999996},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":5105.4480899999999},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":1204.5999999999999},{"$f":"Transportation!AB111","v":11049.679199166667},{"$f":"Transportation!AC111","v":434.49298416913354},{"$f":"Transportation!AD111","v":0.45814542746017345},{"$f":"Transportation!AE111","v":0.4125006633987845},{"$f":"Transportation!AF111","v":7.3196695163873825E-3},{"$f":"Transportation!AG111","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":16},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":6.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":19.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":4.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":4.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":30.466299813333332},1,7.8665479919254547E-3,8.7053686158370877E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":8.2859583038812704E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":47551000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":47551000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.78403284227360748},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":10945000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":10945000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.81506509475757882},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":23304000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":23304000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.64113487563369143},54240000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.7840055271873666]
["Rutherford County","Rutherford",688.21046249999995,10983.2722125,2996.10158,6567.6259124999997,7847.9999977500001,3463.7281505000001,9786.9029054999974,0,184.17081974999999,499.1486195,1796.709132,0,12.532499999999999,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":2480.0285712499999},2480.0285712499999,42333.841221249997,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":44813.869792499994},1938.1712500000003,889.71875,1290.0637499999998,621.48,821.26250000000005,18.138750000000002,516.86500000000001,181.96125000000001,0.99999999999999989,15.3125,6293.9737500000001,3460,3979.2681624999996,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":573.96443787499993},9239,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":20546.999705000002},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":23578.659624999997},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":856.80796249999992},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":28741.089705000002},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":23578.659624999997},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":8362.6875},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":8194.09},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":23578.659624999997},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB112","v":42556.777643333327},{"$f":"Transportation!AC112","v":390.9448971800831},{"$f":"Transportation!AD112","v":0.45358854066552196},{"$f":"Transportation!AE112","v":0.18798415770685656},{"$f":"Transportation!AF112","v":7.9994308510181484E-3},{"$f":"Transportation!AG112","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":37.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":22.649019599999995},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":45.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":22.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":37.947058800000001},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":28},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":120.81684519999999},1,4.6430777739319043E-2,4.6517809870149335E-2,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":4.6474293804734189E-2},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":184353000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":221902000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.74042897835337684},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":37849000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":47390000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.76043796037599642},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":91552000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":106496000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.55954810214245787},176045000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.74039478824513993]
["Murfreesboro City","Rutherford",168.59749999999997,4893.5387500000006,1314.5625,1985.98875,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":0},0,8362.6875,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":8362.6875},572.03499999999997,496.01,413.375,122.03999999999999,21.78875,1.9999999999999998,125.35249999999999,58.993749999999991,0,1.2749999999999999,1812.8700000000001,776,0,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":0},2490,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":8194.09},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":""},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":856.80796249999992},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":28741.089705000002},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":23578.659624999997},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":8362.6875},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":8194.09},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":23578.659624999997},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB113","v":7877.0408333333326},{"$f":"Transportation!AC113","v":220.14577378756741},{"$f":"Transportation!AD113","v":0.20184948895254554},{"$f":"Transportation!AE113","v":0.34094867901429565},{"$f":"Transportation!AF113","v":1.5433037512289144E-2},{"$f":"Transportation!AG113","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":12},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":12},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":4.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":8},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":22.258933333333339},1,4.6430777739319043E-2,4.6517809870149335E-2,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":4.6474293804734189E-2},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":37549000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":221902000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.74042897835337684},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":9541000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":47390000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.76043796037599642},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":14944000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":106496000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.55954810214245787},34510000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.74039478824513993]
["Scott County","Scott",21.118749999999999,818.05624999999998,218.53625,454.83749999999998,475.09875,171.84556799999999,496.87508474999993,0,0,34.489431999999994,114.61342524999998,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":149.10285724999997},149.10285724999997,2656.3681527500003,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":2805.4710100000002},31.125,197.31374999999997,98.634999999999991,55.965000000000003,74.754999999999995,0.17499999999999999,18.153750000000002,5.6325000000000003,0,5.9775,487.73249999999996,3,191.94499999999999,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":37.275714312499993},1420,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":1491.4299999999998},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1292.9222599999998},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":35.469205000000002},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":2094.0324574999995},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":1881.2678575},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":1205.2985100000001},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":602.6024574999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":588.34559750000005},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":59.2},{"$f":"Transportation!AB114","v":2831.7185433333339},{"$f":"Transportation!AC114","v":346.62296621494249},{"$f":"Transportation!AD114","v":0.46140414263369994},{"$f":"Transportation!AE114","v":0.31818133978082275},{"$f":"Transportation!AF114","v":9.1181378392240203E-3},{"$f":"Transportation!AG114","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":5.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":6.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":8.0313008533333328},1,1.7597990901686577E-3,1.9220149330770064E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":1.8409070116228322E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":11427000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":16497000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.86169703167679512},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":3169000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":4367000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.89702292034806463},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":6026000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":8604000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.78405138027546606},15893000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.86168350744347255]
["Oneida Special School District","Scott",14.350455,337.45956749999999,88.7,176.44288999999998,185.58637250000001,90.506132249999993,257.28239625000003,0,0,18.540117749999997,36.430578749999995,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":54.970696499999988},54.970696499999988,1150.3278135,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":1205.2985100000001},23.805,90.885000000000005,35.313749999999999,17.36,39.77375,0,12.684999999999999,3.5049999999999999,0,0.7,224.02749999999997,2,87.989225000000005,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":13.742674124999997},369,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":602.6024574999999},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":588.34559750000005},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":35.469205000000002},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":2094.0324574999995},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":1881.2678575},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":1205.2985100000001},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":602.6024574999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":588.34559750000005},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":449},{"$f":"Transportation!AB115","v":1228.0870566666667},{"$f":"Transportation!AC115","v":127.68056255379602},{"$f":"Transportation!AD115","v":0.25699046737232251},{"$f":"Transportation!AE115","v":0.10357571909051171},{"$f":"Transportation!AF115","v":3.658806848375518E-3},{"$f":"Transportation!AG115","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":3},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":3.4783777599999999},1,1.7597990901686577E-3,1.9220149330770064E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":1.8409070116228322E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":5070000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":16497000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.86169703167679512},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":1198000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":4367000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.89702292034806463},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":2578000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":8604000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.78405138027546606},6659000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.86168350744347255]
["Sequatchie County","Sequatchie",68.599999999999994,596.41750000000002,157.13625000000002,324.21749999999997,340.32624999999996,159.69762499999999,433.20354475000005,0,0,28.837375000000002,55.292705249999997,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":84.130080249999992},84.130080249999992,2079.5986697500002,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":2163.7287500000002},130.72624999999999,128.9425,40.158749999999998,43.63,61.327500000000001,8.9824999999999999,85.341250000000002,14.225,0,1.7,515.03375000000005,37,156.29,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":21.032520062499998},927,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":1077.77125},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1017.3575000000001},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":68.599999999999994},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":1077.77125},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":1017.3575000000001},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":2163.7287500000002},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":1077.77125},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":1017.3575000000001},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB116","v":2234.8475966666665},{"$f":"Transportation!AC116","v":234.80139178720916},{"$f":"Transportation!AD116","v":0.49826365564891861},{"$f":"Transportation!AE116","v":0.26907129337599472},{"$f":"Transportation!AF116","v":8.3525456923812108E-3},{"$f":"Transportation!AG116","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":3},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":5.7727555200000005},1,1.1940702039567807E-3,1.5347310200938174E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":1.3644006120252989E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":9242000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":9242000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.81702971474873842},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":2383000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":2383000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.86013476650989629},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":4755000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":4755000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.7103921252333758},11569000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.81702629792400727]
["Sevier County","Sevier",248.06163750000002,4231.3292749999991,1088.7049999999999,2211.2396075000001,2117.998595,1088.255126,2699.6937602499997,0,0,63.971373999999997,396.31725224999997,0,53.358500000000006,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":460.28862624999999},460.28862624999999,13685.283001249998,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":14145.571627499998},394.21249999999998,937.30500000000006,369.69875000000002,197.71249999999998,188.16125,10.876249999999999,226.98500000000001,73.777500000000003,0,15,2413.7287500000002,1039,1053.6454125,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":115.0721565625},4161,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":7531.2738824999997},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":6366.236107499999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":248.06163750000002},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":7531.2738824999997},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":6366.236107499999},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":14145.571627499998},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":7531.2738824999997},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":6366.236107499999},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB117","v":14257.2646675},{"$f":"Transportation!AC117","v":381.36378444584506},{"$f":"Transportation!AD117","v":0.7134849194825984},{"$f":"Transportation!AE117","v":0.19966429276968928},{"$f":"Transportation!AF117","v":1.3793669724620759E-2},{"$f":"Transportation!AG117","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":17.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":9.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":24.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":2.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":5.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":9},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":39.737454026666676},1,2.7726437963296865E-2,2.8365223069455138E-2,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":2.8045830516376002E-2},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":59742000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":59742000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.41817393720132745},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":13464000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":13464000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.49115429429151869},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":29762000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":29762000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.25},39381000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.41809779565973326]
["Shelby County","Shelby",2352.8826477499997,38014.194325000004,9433.6862874999988,17790.974070249998,15843.443493000001,8205.7076232499985,20185.134215000002,0,247.85281449999997,450.12332049999998,2430.1867885000001,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":3128.1629235},3128.1629235,{"$f":"SUM(C118:I118)","v":111826.02266175},{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":114954.18558525},5675.3050000000003,1352.3587499999999,5376.9075000000003,3563.0187499999997,1804.9362499999997,64.866249999999994,2011.2900000000002,760.30250000000001,10.95,80.396249999999995,20700.331250000003,10504,7123.9635514999991,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":720.07752725},68230.649999999994,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":65238.854682750003},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":47362.448254750001},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":2783.8721602499991},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":82247.947702750011},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":62182.163359749997},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":1612.5093750000001},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":1272.0650000000001},1178.5878049999999,{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":76},{"$f":"Transportation!AB118","v":116177.96388741668},{"$f":"Transportation!AC118","v":257.35011118192864},{"$f":"Transportation!AD118","v":0.16236083028259135},{"$f":"Transportation!AE118","v":0.16558034004889474},{"$f":"Transportation!AF118","v":9.9231669652130941E-3},1,{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":163.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":59.178209426666662},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":208},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":24.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":48.259218880000006},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":58},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":324.21878469333348},1.161349550779244,0.14857822745655269,0.1275794930319315,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":0.1380788602442421},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":517502000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":654364000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.73847547688892901},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":142255000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":168053000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.79928823253438497},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":230663000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":294125000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.52617907553613996},555900000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":6169000},0.73853380859536855]
["Arlington","Shelby",45.364999999999995,1042.57375,285.13874999999996,600.27749999999992,595.92260724999983,457.87971700000003,1327.6309995000001,0,17.063617749999999,38.204032999999995,159.22883299999998,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":214.49648374999998},214.49648374999998,4354.78832375,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":4569.2848075000002},182.905,167.38124999999997,342.69499999999994,106.06625,35.072499999999998,0,37.83625,30.642499999999998,0,0.47249999999999998,903.07124999999985,72,508.65125,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":49.358216499999997},206,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":1927.99},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":2595.9298075000002},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":2783.8721602499991},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":82247.947702750011},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":62182.163359749997},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":1612.5093750000001},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":1272.0650000000001},1178.5878049999999,{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB119","v":4810.674801666667},{"$f":"Transportation!AC119","v":238.97724299214235},{"$f":"Transportation!AD119","v":0.43938534345902808},{"$f":"Transportation!AE119","v":0.2159087258001349},{"$f":"Transportation!AF119","v":2.1161272419563926E-3},0,{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":3},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":2.6768736666666668},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":4},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":5.030621},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":3},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":12.162280666666668},1.161349550779244,0.14857822745655269,0.1275794930319315,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":0.1380788602442421},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":18693000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":654364000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.73847547688892901},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":3160000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":168053000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.79928823253438497},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":9364000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":294125000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.52617907553613996},18820000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.73853380859536855]
["Bartlett","Shelby",137.647775,2555.1324999999997,681.82749999999999,1491.98875,1437.8197132499999,701.16606600000011,1574.6569894999998,0,17.523181749999999,33.035183999999994,343.47176049999996,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":394.03012624999997},394.03012624999997,8580.239293749999,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":8974.2694199999987},476.52125000000001,246.95749999999998,666.73124999999993,190.99250000000001,97.157499999999999,5.6099999999999994,125.01750000000001,78.88,0,6.5512499999999996,1894.4187499999998,221,620.23625000000004,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":94.126736124999994},1300,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":4728.9487499999996},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":4107.6728949999997},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":2783.8721602499991},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":82247.947702750011},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":62182.163359749997},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":1612.5093750000001},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":1272.0650000000001},1178.5878049999999,{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB120","v":8511.2935749999997},{"$f":"Transportation!AC120","v":298.49342141419584},{"$f":"Transportation!AD120","v":0.3471963425959021},{"$f":"Transportation!AE120","v":0.27230486720306396},{"$f":"Transportation!AF120","v":5.4872191778831134E-3},0,{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":9},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":3.5967058666666674},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":10},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":3.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":7.7901176000000012},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":7.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":23.927208533333332},1.161349550779244,0.14857822745655269,0.1275794930319315,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":0.1380788602442421},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":37821000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":654364000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.73847547688892901},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":7500000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":168053000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.79928823253438497},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":17545000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":294125000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.52617907553613996},37034000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.73853380859536855]
["Collierville","Shelby",129.13749999999999,2606.8462499999996,635.48874999999998,1373.7787499999999,1326.9173375,638.28793199999996,1595.01264425,0,38.006262499999991,53.456182999999996,202.61363825000001,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":294.07608375000001},294.07608375000001,8305.46916375,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":8599.5452475000002},310.95125000000002,256.22125,783.68000000000006,181.11124999999998,163.50125,3.9249999999999998,82.704999999999984,88.971249999999998,0,6.7412499999999991,1877.8074999999999,461,613.90875000000005,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":64.017455312500005},583,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":4616.1137499999995},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":3854.2939974999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":2783.8721602499991},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":82247.947702750011},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":62182.163359749997},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":1612.5093750000001},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":1272.0650000000001},1178.5878049999999,{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB121","v":8056.9769333333343},{"$f":"Transportation!AC121","v":317.96321386817891},{"$f":"Transportation!AD121","v":0.368622130182922},{"$f":"Transportation!AE121","v":0.23979217217402315},{"$f":"Transportation!AF121","v":6.3721170390343427E-3},0,{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":7},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":3.3954293466666665},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":8},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":5.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":7.1862880399999991},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":7},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":22.891328533333329},1.161349550779244,0.14857822745655269,0.1275794930319315,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":0.1380788602442421},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":37270000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":654364000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.73847547688892901},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":6648000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":168053000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.79928823253438497},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":16731000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":294125000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.52617907553613996},34352000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.73853380859536855]
["Germantown","Shelby",64.992099999999994,1747.8050000000001,448.81875000000002,991.53489500000001,830.26725699999997,477.95190124999993,1134.3702427499998,0,77.614217999999994,17.07562875,221.90885225,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":316.59869900000001},316.59869900000001,5695.7401460000001,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":6012.3388450000002},319.95249999999999,215.81375,408.00374999999997,83.61,52.998750000000001,3.0749999999999993,52.767499999999998,35.962499999999999,0,1.5574999999999997,1173.7412499999998,160,440.17951000000005,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":59.746120250000004},144,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":3188.1586450000004},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":2759.1880999999998},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":2783.8721602499991},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":82247.947702750011},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":62182.163359749997},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":1612.5093750000001},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":1272.0650000000001},1178.5878049999999,{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB122","v":5759.1624949999996},{"$f":"Transportation!AC122","v":231.46691954542862},{"$f":"Transportation!AD122","v":0.2313565559500679},{"$f":"Transportation!AE122","v":0.23186241653932241},{"$f":"Transportation!AF122","v":3.0039089911110422E-3},0,{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":4},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":2.5048678933333335},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":4.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":4.5146036800000005},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":4},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":16.01336912},1.161349550779244,0.14857822745655269,0.1275794930319315,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":0.1380788602442421},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":24852000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":654364000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.73847547688892901},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":4322000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":168053000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.79928823253438497},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":11672000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":294125000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.52617907553613996},24221000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.73853380859536855]
["Lakeland","Shelby",12.649999999999999,714.97874999999999,168.06,392.77812499999999,298.50365950000003,0,0,0,25.538840499999992,0,0,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":25.538840499999992},25.538840499999992,1586.9705345000002,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":1612.5093750000001},57.763750000000002,185.07375000000002,137.97125,9.6174999999999997,14.299999999999997,0.88749999999999996,17.926250000000003,8.4787499999999998,0,0.27999999999999997,432.29874999999998,123,0,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":0},133,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":1275.816875},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":324.04250000000002},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":2783.8721602499991},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":82247.947702750011},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":62182.163359749997},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":1612.5093750000001},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":1272.0650000000001},1178.5878049999999,{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB123","v":1068.9388533333333},{"$f":"Transportation!AC123","v":197.67458548470944},{"$f":"Transportation!AD123","v":0.35094305487807514},{"$f":"Transportation!AE123","v":0.41037582767129033},{"$f":"Transportation!AF123","v":3.6172945296253554E-3},0,{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":4.3202666666666669},1.161349550779244,0.14857822745655269,0.1275794930319315,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":0.1380788602442421},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":7346000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":654364000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.73847547688892901},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":1479000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":168053000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.79928823253438497},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":2993000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":294125000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.52617907553613996},4032000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.73853380859536855]
["Millington","Shelby",41.197137499999997,712.40875000000005,177.1,382.55624999999998,318.26261575000001,178.56111699999997,519.56320574999995,0,5.2973842500000003,26.644897999999998,130.25858424999998,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":162.20086649999999},162.20086649999999,2329.6490760000002,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":2491.8499425},161.86624999999998,110.92874999999998,173.45124999999999,95.245000000000005,9.4525000000000006,2.1637500000000003,32.266249999999999,19.350000000000001,0,2.3849999999999998,607.10874999999999,92,222.31543749999997,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":39.225870562499999},1073,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":1272.0650000000001},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1178.5878049999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":2783.8721602499991},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":82247.947702750011},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":62182.163359749997},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":1612.5093750000001},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":1272.0650000000001},1178.5878049999999,{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB124","v":2573.9863033333331},{"$f":"Transportation!AC124","v":456.09093264588466},{"$f":"Transportation!AD124","v":0.48744496621518546},{"$f":"Transportation!AE124","v":0.35081771757316954},{"$f":"Transportation!AF124","v":9.5986006742426466E-3},0,{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":3},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":4},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":6.6211345066666665},1.161349550779244,0.14857822745655269,0.1275794930319315,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":0.1380788602442421},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":10880000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":654364000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.73847547688892901},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":2689000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":168053000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.79928823253438497},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":5157000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":294125000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.52617907553613996},11997000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.73853380859536855]
["Smith County","Smith",45.233750000000001,886.56874999999991,227.84250000000003,474.04124999999999,421.21124999999995,184.00461000000001,525.98992925000005,0,0,60.737139999999997,147.07564324999998,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":207.81278325},207.81278325,2764.8920392499999,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":2972.7048224999999},129.23374999999999,79.489999999999995,101.57624999999999,93.20750000000001,64.112499999999997,0,43.685000000000002,3.3737500000000002,0,4.8925000000000001,519.57124999999996,17,242.70719000000003,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":51.953195812499999},961,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":1588.4524999999999},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1339.0185725000001},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":45.233750000000001},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":1588.4524999999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":1339.0185725000001},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":2972.7048224999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":1588.4524999999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":1339.0185725000001},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB125","v":3002.7960733333334},{"$f":"Transportation!AC125","v":370.5210851260241},{"$f":"Transportation!AD125","v":0.71112943220824021},{"$f":"Transportation!AE125","v":0.37154260210157775},{"$f":"Transportation!AF125","v":1.6234868705514115E-2},{"$f":"Transportation!AG125","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":8},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":8.8612919733333335},1,1.8829211956937241E-3,1.9907507387663236E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":1.936835967230024E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":12390000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":12390000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.80625693819209565},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":2869000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":2869000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.83508726108195308},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":6602000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":6602000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.7039014342294212},15189000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.80624218722792884]
["Stewart County","Stewart",40.962499999999999,502.06000000000006,150.19125,324.43875000000003,330.19124999999997,136.07256900000002,417.31247174999999,0,0,11.048681,87.656460750000008,0,6.2133749999999992,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":98.70514175000001},98.70514175000001,1901.2287907499999,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":1999.9339324999999},92.302499999999995,32.972499999999997,10.0075,17.30125,134.17624999999998,0,33.256250000000001,7.3250000000000002,0,1.6124999999999998,328.95375000000001,5,169.7106575,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":24.676285437500002},602,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":976.69},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":982.28143250000005},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":40.962499999999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":976.69},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":982.28143250000005},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":1999.9339324999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":976.69},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":982.28143250000005},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB126","v":1993.3651358333334},{"$f":"Transportation!AC126","v":630.69520615457043},{"$f":"Transportation!AD126","v":0.71740828660014977},{"$f":"Transportation!AE126","v":0.86035416651502639},{"$f":"Transportation!AF126","v":1.6775652086450425E-2},{"$f":"Transportation!AG126","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":3},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":4},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":5.3875392266666671},1,1.0952005352650538E-3,1.2921711683652275E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":1.1936858518151407E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":8242000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":8242000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.82050098902002067},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":1955000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":1955000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.85084589991070636},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":4711000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":4711000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.74426161129707791},11091000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.82046237661968691]
["Sullivan County","Sullivan",135.19695299999998,2675.9800000000005,696.71624999999995,1472.8798174999999,1448.48802475,604.94225974999995,1817.3667035000003,0.21281199999999997,20.75497025,100.81433025000001,423.12698649999999,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":544.90909899999997},544.90909899999997,8851.5700085000008,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":9396.4791075000012},540.78750000000002,866.90375000000006,150.32,67.844999999999999,76.088750000000005,5.4924999999999997,130.49874999999997,29.602499999999999,0,12.401249999999997,1879.94,64,755.19721000000004,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":131.03853218749998},3413,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":4845.5760675000001},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":4415.7060870000005},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":352.98916049999997},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":10793.6210675},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":9634.4196845000006},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":3985.7308324999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":2007.55375},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":1908.0148749999998},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB127","v":9872.3275933333334},{"$f":"Transportation!AC127","v":490.60089262272589},{"$f":"Transportation!AD127","v":0.53203697746823608},{"$f":"Transportation!AE127","v":0.42630946216865107},{"$f":"Transportation!AF127","v":8.8638333604082273E-3},{"$f":"Transportation!AG127","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":16.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":4},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":20.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":3.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":26.153707413333333},1,2.410740434651213E-2,2.3767962615351683E-2,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":2.3937683480931907E-2},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":37814000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":83663000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.64538809596033153},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":9311000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":20637000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.71664722680089743},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":20145000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":42187000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.42730622883224378},36002000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.64535110741293666]
["Bristol City","Sullivan",70.162207499999994,1132.96875,285.04874999999998,589.53625,502.44613400000003,305.33801074999997,889.1280472499999,0,11.9217285,42.798819249999994,156.38213525,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":211.10268300000001},211.10268300000001,3774.6281494999998,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":3985.7308324999999},156.60499999999999,212.3175,130.53874999999999,58.641249999999999,71.349999999999994,6.8937499999999989,68.356250000000003,1.625,0,3.1762499999999996,709.50374999999997,43,340.58508999999998,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":49.795238625000003},1250,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":2007.55375},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1908.0148749999998},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":352.98916049999997},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":10793.6210675},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":9634.4196845000006},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":3985.7308324999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":2007.55375},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":1908.0148749999998},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB128","v":3969.0491299999999},{"$f":"Transportation!AC128","v":243.62947656430691},{"$f":"Transportation!AD128","v":0.29288039240438091},{"$f":"Transportation!AE128","v":0.12505094219716381},{"$f":"Transportation!AF128","v":1.4181398320626652E-2},{"$f":"Transportation!AG128","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":6},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":2.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":8},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":11.185456186666666},1,2.410740434651213E-2,2.3767962615351683E-2,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":2.3937683480931907E-2},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":16151000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":83663000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.64538809596033153},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":3781000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":20637000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.71664722680089743},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":7809000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":42187000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.42730622883224378},14476000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.64535110741293666]
["Kingsport City","Sullivan",147.63,2165.63375,579.24249999999995,1195.615,1140.4026999999999,519.81677950000005,1394.9453262500001,0,0,60.513845499999995,195.02007125,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":255.53391675},255.53391675,7143.2860557499998,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":7398.8199724999995},360.33,486.78625,318.52375000000001,98.786249999999995,62.433750000000003,2.9999999999999996,127.24625,27.8475,0,3.1274999999999999,1488.08125,89,537.40749999999991,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":63.883479187500001},2738,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":3940.49125},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":3310.6987225000003},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":352.98916049999997},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":10793.6210675},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":9634.4196845000006},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":3985.7308324999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":2007.55375},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":1908.0148749999998},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB129","v":7192.7867699999997},{"$f":"Transportation!AC129","v":201.83602900330865},{"$f":"Transportation!AD129","v":0.29241424785533204},{"$f":"Transportation!AE129","v":0.1618751355440686},{"$f":"Transportation!AF129","v":1.2596879285310256E-2},{"$f":"Transportation!AG129","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":9.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":2.9765338400000001},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":11},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":5.9296015200000003},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":20.315601013333339},1,2.410740434651213E-2,2.3767962615351683E-2,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":2.3937683480931907E-2},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":29698000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":83663000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.64538809596033153},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":7545000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":20637000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.71664722680089743},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":14233000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":42187000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.42730622883224378},25790000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.64535110741293666]
["Sumner County","Sumner",674.74409749999995,8701.2475175,2335.181595,4647.2825899999989,4282.7574877500001,1789.1648435000002,5216.9513899999993,0,192.14604974999997,371.07337899999999,1001.0330074999999,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":1564.2524362499998},1564.2524362499998,27647.329521249994,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":29211.581957499995},1457.9737499999999,1828.9787499999998,821.73,644.87874999999997,519.9224999999999,2.8424999999999998,610.41624999999999,91.117500000000007,0,9.3324999999999996,5987.1924999999992,723,1998.5579975000001,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":343.02659662499997},6794,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":15683.711702499999},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":12853.126157499999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":674.74409749999995},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":15683.711702499999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":12853.126157499999},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":29211.581957499995},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":15683.711702499999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":12853.126157499999},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB130","v":28648.927611666662},{"$f":"Transportation!AC130","v":194.397488256005},{"$f":"Transportation!AD130","v":0.69492164837236647},{"$f":"Transportation!AE130","v":0.29343739425845844},{"$f":"Transportation!AF130","v":1.2831893918789989E-2},{"$f":"Transportation!AG130","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":36.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":14.762892293333334},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":46},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":5.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":14.288676880000001},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":17},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":80.343188479999981},1,2.347745451129014E-2,2.4620664614728997E-2,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":2.4049059563009567E-2},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":120653000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":120653000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.75296152552504603},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":26478000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":26478000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.77812680789953947},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":61095000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":61095000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.60270654440188454},126364000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.75292776980224596]
["Tipton County","Tipton",123.08624999999999,3065.2287499999998,850.61875000000009,1661.73875,1659.895,746.26267875000008,2101.9350950000003,0,0,74.688571249999995,406.94490500000001,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":481.63347625},481.63347625,10208.765273749999,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":10690.398749999998},152.45124999999999,880.0162499999999,442.54750000000001,163.66250000000002,268.83999999999997,6.9874999999999989,107.82499999999999,16.848749999999999,0,10.53875,2049.7174999999997,57,837.22500000000014,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":120.4083690625},3196,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":5577.5862500000003},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":4989.7262500000006},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":123.08624999999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":5577.5862500000003},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":4989.7262500000006},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":10690.398749999998},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":5577.5862500000003},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":4989.7262500000006},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB131","v":10946.007909166665},{"$f":"Transportation!AC131","v":410.59613361880832},{"$f":"Transportation!AD131","v":0.79186068612965388},{"$f":"Transportation!AE131","v":0.33981947551414204},{"$f":"Transportation!AF131","v":1.2456900676925795E-2},{"$f":"Transportation!AG131","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":10},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":13},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":5.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":5.2814000000000005},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":8.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":28.525333333333329},1,4.8864024966140257E-3,5.543134761934871E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":5.2147686292744484E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":42578000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":42578000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.84820606816530564},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":10284000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":10284000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.87613035647718995},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":23033000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":23033000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.77149088988751735},57433000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.8481867929146909]
["Trousdale County","Trousdale",14.6625,367.81874999999997,92.431250000000006,220.68375,186.58461,75.389376499999997,238.09660474999998,0,0,10.015623499999998,38.323660250000003,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":48.33928375},48.33928375,1195.6668412500001,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":1244.0061250000001},28.133749999999999,64.697499999999991,34.986249999999998,33.846249999999998,31.922499999999999,2.9999999999999996,15.264999999999999,1.9999999999999998,0,0.42249999999999999,214.27375000000001,24,96.694524999999999,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":12.0848209375},423,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":680.93375000000003},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":548.40987500000006},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":14.6625},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":680.93375000000003},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":548.40987500000006},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":1244.0061250000001},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":680.93375000000003},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":548.40987500000006},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":78},{"$f":"Transportation!AB132","v":1231.2738925000001},{"$f":"Transportation!AC132","v":421.82119815888734},{"$f":"Transportation!AD132","v":0.49385979055563112},{"$f":"Transportation!AE132","v":0.48405152064896884},{"$f":"Transportation!AF132","v":4.9542185838233393E-3},{"$f":"Transportation!AG132","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":3},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":3.5506666666666664},1,7.2866096734096428E-4,8.4285655552215997E-4,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":7.8575876143156212E-4},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":5364000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":5364000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.81844630722472889},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":1276000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":1276000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.84957138072122629},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":2859000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":2859000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.72260791863008356},6620000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.81840990486695597]
["Unicoi County","Unicoi",44.8,591.03075999999999,165.99875,332.89750000000004,402.35,156.22223449999998,479.60327549999994,0,0,33.086515499999997,93.070474499999989,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":126.15698999999998},126.15698999999998,{"$f":"SUM(C133:I133)","v":2172.9025200000001},{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":2299.05951},149.27125000000001,191.24624999999997,120.37625,10.245000000000001,68.516249999999985,0,45.239999999999995,1.8387500000000001,0,3.2362500000000001,589.97,80,195.43625,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":31.539247499999995},918,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":1089.9270099999999},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1164.3325},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":44.8},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":1089.9270099999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":1164.3325},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":2299.05951},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":1089.9270099999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":1164.3325},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB133","v":2338.2516366666664},{"$f":"Transportation!AC133","v":268.11677614050689},{"$f":"Transportation!AD133","v":0.67508702167899415},{"$f":"Transportation!AE133","v":0.27570457197912279},{"$f":"Transportation!AF133","v":7.8776807898481536E-3},{"$f":"Transportation!AG133","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":4},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":4.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":6.587917946666666},1,1.5901352592782348E-3,1.6745333323879017E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":1.6323342958330682E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":9730000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":9730000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.7920777869986324},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":2371000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":2371000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.83182189180165855},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":5124000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":5124000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.67847187592087665},12123000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.79205307966351657]
["Union County","Union",39.212775000000001,1292.4439325000001,351.02490499999999,739.4457625,764.9877704999999,201.89122849999998,455.53645425000002,0,20.207447000000002,22.579406500000001,142.45771324999998,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":185.24456674999999},185.24456674999999,3844.5428282500002,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":4029.7873950000003},128.77624999999998,301.15249999999997,176.90875,53.811250000000001,36.017499999999998,2.9974999999999996,23.127499999999998,18.8125,0,3.8224999999999998,{"$f":"SUM(U134:AD134)","v":745.42624999999975},13,209.37258500000002,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":41.259279937499997},1859,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":2382.9146000000001},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1607.6600199999998},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":39.212775000000001},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":2382.9146000000001},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":1607.6600199999998},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":4029.7873950000003},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":2382.9146000000001},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":1607.6600199999998},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB134","v":3319.4367108333331},{"$f":"Transportation!AC134","v":360.22372185869904},{"$f":"Transportation!AD134","v":0.85160432715615675},{"$f":"Transportation!AE134","v":0.62600982667276861},{"$f":"Transportation!AF134","v":1.9923058968860652E-2},{"$f":"Transportation!AG134","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":6.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":7.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":12.085961466666665},1,8.1309257941609265E-4,1.5206827251651189E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":1.1668876522906058E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":16117000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":16117000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.91026756311652346},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":4486000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":4486000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.93645788203326641},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":8621000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":8621000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.86338751806125136},24150000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.91025749847274851]
["Van Buren County","Van Buren",0.7,187.83758999999998,53.368982499999994,111.45314500000001,116.12916249999999,48.247168250000001,128.51794624999999,0,3.0166775000000001,10.319116749999997,40.417318749999993,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":53.753112999999992},53.753112999999992,646.25399449999998,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":700.00710749999996},37.606250000000003,58.8,26.055,17.372499999999999,11.05625,0.99999999999999989,6.25E-2,0,0,0,151.95250000000001,1,57.119959999999992,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":12.684108874999998},270,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":352.65971749999994},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":346.64738999999997},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":0.7},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":352.65971749999994},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":346.64738999999997},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":700.00710749999996},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":352.65971749999994},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":346.64738999999997},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB135","v":718.35283666666658},{"$f":"Transportation!AC135","v":486.05633634447764},{"$f":"Transportation!AD135","v":0.57118170773006061},{"$f":"Transportation!AE135","v":0.56100564991156554},{"$f":"Transportation!AF135","v":1.2528662156833971E-2},{"$f":"Transportation!AG135","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":2.0921836799999998},1,3.265146592891566E-4,6.1016276970337073E-4,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":4.683387144962637E-4},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":3091000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":3091000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.81221293325530086},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":747000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":747000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.84684493314691445},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":1795000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":1795000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.73666135959613621},4657000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.81220969831052714]
["Warren County","Warren",70.551964999999996,1823.7887499999999,514.13,989.05532499999993,904.26108799999997,466.72216175000005,1186.0961447499999,0,44.962456999999993,64.281275749999992,241.07395274999999,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":350.31768549999998},350.31768549999998,5954.6054344999993,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":6304.9231199999995},339.55124999999998,341.52,227.995,67.851249999999993,76.745000000000005,0.99999999999999989,68.316249999999997,11.219999999999999,0,6.621249999999999,1140.82,407,444.64461499999999,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":76.338807125000002},2779,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":3326.9740749999996},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":2907.3970800000002},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":70.551964999999996},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":3326.9740749999996},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":2907.3970800000002},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":6304.9231199999995},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":3326.9740749999996},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":2907.3970800000002},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB136","v":6415.3612033333338},{"$f":"Transportation!AC136","v":274.40991555191744},{"$f":"Transportation!AD136","v":0.34653699605329724},{"$f":"Transportation!AE136","v":0.26259887998065284},{"$f":"Transportation!AF136","v":1.2223785616194773E-2},{"$f":"Transportation!AG136","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":8.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":3.1245798133333333},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":10.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":4.8737394400000005},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":3},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":17.59045184},1,4.1973491150303303E-3,4.4549806110320981E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":4.3261648630312146E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":26364000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":26364000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.79662555232857035},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":6765000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":6765000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.84378340183115941},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":13178000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":13178000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.66866100942762063},32302000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.79659290491074297]
["Washington County","Washington",138.04249999999999,2271.585,615.10374999999999,1296.2049999999999,1278.3575000000001,576.92908299999999,1782.4233735,0,0,109.07966699999999,315.39040649999998,0,30.348750000000003,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":424.47007349999996},424.47007349999996,7958.6462064999996,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":8383.1162800000002},574.62874999999997,364.07,520.1362499999999,121.93625,78.612499999999997,4.8274999999999988,97.924999999999997,43.722499999999997,0,9.6174999999999997,1815.4762500000002,48,724.17877999999996,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":106.11751837499999},1988,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":4182.8937500000002},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":4062.18003},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":220.59249999999997},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":8507.4637500000008},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":7434.8612800000001},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":7779.8012500000013},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":4182.8937500000002},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":3372.6812499999996},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB137","v":8574.9462500000009},{"$f":"Transportation!AC137","v":265.48851854663559},{"$f":"Transportation!AD137","v":0.64722038345138311},{"$f":"Transportation!AE137","v":0.79848897012036657},{"$f":"Transportation!AF137","v":1.1780831862357153E-2},{"$f":"Transportation!AG137","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":12},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":15},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":3.5314000000000005},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":3},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":23.164377760000001},1,1.9020649702358561E-2,1.9217444923248186E-2,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":1.9119047312803374E-2},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":33600000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":65753000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.63962446571013987},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":7376000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":14964000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.68788800484976864},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":18757000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":33930000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.43127624239108442},29914000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.63958023806135611]
["Johnson City","Washington",82.55,2495.5100000000002,629.83500000000004,1199.2249999999999,1161.5050000000001,501.35422449999999,1451.5838427499998,0,0,40.537025499999999,217.70115724999999,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":258.23818274999996},258.23818274999996,7521.563067250001,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":7779.8012500000013},613.57500000000005,106.55999999999999,253.68625,109.28749999999999,103.105,22.515000000000001,66.962499999999991,15.266249999999999,0,6.223749999999999,1297.1812500000001,472,532.16249999999991,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":64.559545687499991},2538,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":4324.57},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":3372.6812499999996},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":220.59249999999997},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":8507.4637500000008},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":7434.8612800000001},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":7779.8012500000013},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":4182.8937500000002},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":3372.6812499999996},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB138","v":7740.3607450000009},{"$f":"Transportation!AC138","v":311.70958028451673},{"$f":"Transportation!AD138","v":0.44149535737605122},{"$f":"Transportation!AE138","v":0.18032986159202349},{"$f":"Transportation!AF138","v":1.7548277719193046E-2},{"$f":"Transportation!AG138","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":9.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":2.9775999999999998},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":11},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":3},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":5.9327999999999994},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":3},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":21.172666666666665},1,1.9020649702358561E-2,1.9217444923248186E-2,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":1.9119047312803374E-2},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":32153000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":65753000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.63962446571013987},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":7588000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":14964000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.68788800484976864},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":15173000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":33930000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.43127624239108442},27543000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.63958023806135611]
["Wayne County","Wayne",26.4925,644.97513000000004,157.035,324.07292999999999,328.60006250000004,140.92694,395.77186525000002,0,0,28.543679999999998,116.77652974999999,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":145.32020975},145.32020975,2017.87442775,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":2163.1946374999998},179.91125,129.21125000000001,108.33250000000001,43.796250000000001,33.426249999999996,0.99999999999999989,20.107500000000002,6.0749999999999993,0,2.9812499999999993,524.84125000000006,2,176.76298499999999,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":36.330052437500001},610,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":1126.0830599999999},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1010.6190775},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":26.4925},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":1126.0830599999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":1010.6190775},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":2163.1946374999998},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":1126.0830599999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":1010.6190775},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":2922},{"$f":"Transportation!AB139","v":2197.5405066666667},{"$f":"Transportation!AC139","v":426.3798764729666},{"$f":"Transportation!AD139","v":0.55892636773117832},{"$f":"Transportation!AE139","v":0.93923183383353093},{"$f":"Transportation!AF139","v":7.1504180631318873E-3},{"$f":"Transportation!AG139","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":4.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":7},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":7},1,9.1137430794857816E-4,1.3560897546624575E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":1.1337320313055178E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":9104000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":9104000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.84565847336860223},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":2105000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":2105000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.86843201353711053},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":5099000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":5099000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.77558887272003041},13309000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.84563887187196585]
["Weakley County","Weakley",53.881250000000001,1259.8824999999999,298.12,607.45469750000007,603.19155499999999,252.43695775000003,720.47937649999994,0,0,49.816497249999998,189.20924099999999,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":239.02573824999999},239.02573824999999,3795.4463367500002,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":4034.4720750000001},215.47624999999999,200.15875,120.315,85.88,86.566249999999997,0.20999999999999996,29.700000000000003,33.246249999999996,0,5.0024999999999995,776.55500000000018,34,302.48239750000005,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":59.756434562499997},1500,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":2165.4571974999999},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1815.1336274999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":53.881250000000001},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":2165.4571974999999},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":1815.1336274999999},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":4034.4720750000001},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":2165.4571974999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":1815.1336274999999},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB140","v":4201.2226833333334},{"$f":"Transportation!AC140","v":312.85275668435759},{"$f":"Transportation!AD140","v":0.39618307783026696},{"$f":"Transportation!AE140","v":0.36497311590176318},{"$f":"Transportation!AF140","v":9.7765189872641867E-3},{"$f":"Transportation!AG140","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":7.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":3},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":9.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":10.965555760000001},1,2.8261352095618301E-3,2.9300544760543666E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":2.8780948428080984E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":16735000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":16735000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.78685065207544436},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":4084000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":4084000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.82784831441857043},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":8640000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":8640000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.663790220999805},20679000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.78682711325841925]
["White County","White",77.441249999999997,1106.9087499999998,295.51,584.03874999999994,615.62,289.21456949999998,678.4873685,0,0,29.600430499999998,160.75275649999998,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":190.35318699999996},190.35318699999996,3647.2206879999994,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":3837.5738749999996},315.35000000000002,174.11875000000001,93.922500000000014,41.77375,68.239999999999995,0,86.228750000000005,17.5825,0,4.6687499999999993,801.88499999999999,33,290.255,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":47.588296749999991},1461,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":1986.4574999999998},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1773.675125},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":77.441249999999997},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":1986.4574999999998},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":1773.675125},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":3837.5738749999996},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":1986.4574999999998},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":1773.675125},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB141","v":3881.4565658333327},{"$f":"Transportation!AC141","v":316.84282250666678},{"$f":"Transportation!AD141","v":0.52443714504453542},{"$f":"Transportation!AE141","v":0.41934429486967956},{"$f":"Transportation!AF141","v":1.1026788339395219E-2},{"$f":"Transportation!AG141","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":6},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":6.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":1.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":10.836800000000002},1,2.0853399019815995E-3,2.4646638775606697E-3,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":2.2750018897711348E-3},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":15698000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":15698000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.82038522409572523},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":3933000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":3933000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.85869753867593568},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":8337000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":8337000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.72458287365475149},20387000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.82036170533566133]
["Williamson County","Williamson",719.85542749999991,10795.42375,2870.3724999999999,6020.2687175000001,5787.0448182500004,3087.6605557500002,8478.3007579999994,0,11.099146749999999,124.17831175000001,823.44019949999995,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":958.71765799999991},958.71765799999991,37758.926527000003,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":38717.644185000005},2759.2424999999998,1027.9024999999999,449.86750000000001,686.04875000000004,813.69,7.4687499999999991,441.73750000000001,285.41500000000002,2.9762499999999994,6.5649999999999995,6480.9137499999988,848,3230.1433299999999,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":236.90462781249997},712,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":19686.064967499999},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":18311.723790000004},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":785.85542749999991},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":22400.9687175},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":19066.44629},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":3535.6262500000007},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":2714.9037500000004},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":754.72250000000008},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB142","v":36346.407210000005},{"$f":"Transportation!AC142","v":332.00442467627624},{"$f":"Transportation!AD142","v":0.54935700296231094},{"$f":"Transportation!AE142","v":0.2811465410494603},{"$f":"Transportation!AF142","v":7.9551191491754585E-3},{"$f":"Transportation!AG142","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":34},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":17.877044000000001},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":43.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":17.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":25.33448856},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":27.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":103.32170266666671},1.285241700927678,6.4132500277961899E-2,5.8049667092916396E-2,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":6.1091083685439147E-2},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":161296000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":178346000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.57545954641823727},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":27709000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":30997000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.51855123471247655},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":81291000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":88546000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.30364954384768739},118019000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.57566374106497931]
["Franklin Special School District","Williamson",66,1594.2987500000002,389.72500000000002,730.88,754.2523470000001,0,0,0,0.47015299999999993,0,0,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":0.47015299999999993},0.47015299999999993,3535.1560970000005,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":3535.6262500000007},135.86625000000001,157.47874999999999,65.072499999999991,93.044999999999987,61.319999999999993,0,52.471249999999998,31.458750000000002,0,0,596.71250000000009,478,0,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":0},516,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":2714.9037500000004},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":754.72250000000008},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":785.85542749999991},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":22400.9687175},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":19066.44629},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":3535.6262500000007},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":2714.9037500000004},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":754.72250000000008},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB143","v":3503.6641433333334},{"$f":"Transportation!AC143","v":338.55784388034442},{"$f":"Transportation!AD143","v":0.50229700336678862},{"$f":"Transportation!AE143","v":0.42032187059619069},{"$f":"Transportation!AF143","v":1.5742566755896713E-2},{"$f":"Transportation!AG143","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":8},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":8},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":2},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":9.7637333333333345},1.285241700927678,6.4132500277961899E-2,5.8049667092916396E-2,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":6.1091083685439147E-2},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":17050000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":178346000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.57545954641823727},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":3288000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":30997000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.51855123471247655},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":7255000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":88546000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.30364954384768739},13431000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.57566374106497931]
["Wilson County","Wilson",262.70019500000001,4880.1181125000003,1284.3618799999999,2615.6430824999998,2545.9624479999998,1452.4454624999998,3861.4564244999997,0,14.466929499999997,228.85455999999999,920.86130049999997,0,19.126999999999999,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":1164.1827899999998},1164.1827899999998,16902.687604999999,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":18066.870394999998},1120.80375,378.94749999999999,571.28874999999994,512.61500000000001,160.54500000000002,12.147499999999997,211.44125000000003,104.69374999999999,0,7.6912500000000001,3080.1737499999995,623,1640.9289624999997,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":287.42896512499993},2674,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":8780.1230749999995},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":9024.0471249999991},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":328.47200750000002},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":11617.33013},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":9731.3693500000008},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":3610.3010924999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":2837.2070549999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":707.322225},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB144","v":17232.928567499999},{"$f":"Transportation!AC144","v":374.94083297264859},{"$f":"Transportation!AD144","v":0.50657669506410796},{"$f":"Transportation!AE144","v":0.35917671464964523},{"$f":"Transportation!AF144","v":1.1231018139211778E-2},{"$f":"Transportation!AG144","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":16.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":9.4609502400000007},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":20.5},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":7},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":15.382850720000002},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":10},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":48.61391741333334},1,2.0752530576462626E-2,2.1902473114423882E-2,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":2.1327501845443256E-2},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":73550000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":88861000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.70253668349212584},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":14479000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":18388000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.71666684045660045},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":37819000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":44935000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.52095730210080471},67588000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.7025020277295575]
["Lebanon City","Wilson",65.77181250000001,1628.6348599999997,390.05394999999999,818.51824499999998,707.322225,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":0},0,3610.3010924999999,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":3610.3010924999999},109.155,256.97874999999999,89.75,50.43,14.223749999999999,0,60.11999999999999,15.186249999999999,0,2.9112499999999999,598.755,281,0,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":0},1198,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":2837.2070549999999},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":707.322225},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":328.47200750000002},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":11617.33013},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":9731.3693500000008},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":3610.3010924999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":2837.2070549999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":707.322225},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB145","v":3549.7917983333332},{"$f":"Transportation!AC145","v":291.3683726175102},{"$f":"Transportation!AD145","v":0.51737024901825246},{"$f":"Transportation!AE145","v":0.24658723188901166},{"$f":"Transportation!AF145","v":1.444873471849285E-2},{"$f":"Transportation!AG145","v":1},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":6},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":6},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":3},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":9.6287637066666658},1,2.0752530576462626E-2,2.1902473114423882E-2,{"$f":"AVERAGE(DistrictADMs[[#This Row],[TACIR Fiscal Capacity Index]:[CBER Fiscal Capacity Index]])","v":2.1327501845443256E-2},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":15311000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":88861000},{"$f":"1-$BL$3*0.3*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Instr. Total (Salary and Benefits)]]","v":0.70253668349212584},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":3909000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":18388000},{"$f":"1-$BN$3*0.25*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Classroom Total]]","v":0.71666684045660045},{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":7116000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":44935000},{"$f":"MAX(1-$BQ$3*0.5*DistrictADMs[[#This Row],[TACIR-CBER Mix]]/DistrictADMs[[#This Row],[County Non-Classroom Total]],0.25)","v":0.52095730210080471},15282000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},0.7025020277295575]
["Department of Children's Services","Department of Children's Services",263.30874999999997,12.35125,11.8125,46.5625,136.24311749999998,233.01209474999999,675.20960274999993,0,0.12563249999999998,0.93934524999999991,6.2203222499999988,0,0,0,{"$f":"SUM(DistrictADMs[[#This Row],[Vocational SPED]:[Vocational 10-12]])+DistrictADMs[[#This Row],[Adult Vocational Students]]","v":7.2852999999999986},7.2852999999999986,1378.4998149999999,{"$f":"DistrictADMs[[#This Row],[Vocational Enrolled]]+DistrictADMs[[#This Row],[Regular Students]]","v":1385.7851149999999},79.278749999999988,108.35,108.81,18.826250000000002,74.929999999999993,0,217.38,38.947499999999998,5.1762499999999996,0,651.69875000000002,0,255.18985250000003,{"$f":"(DistrictADMs[[#This Row],[Vocational Enrolled]]-DistrictADMs[[#This Row],[Vocational 7-8]])/4","v":1.7899168749999996},1288,{"$f":"IF(SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]])>0,SUM(DistrictADMs[[#This Row],[K-3]:[Grades 5-6]]),\"\")","v":70.726249999999993},{"$f":"IF(SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]]>0,SUM(DistrictADMs[[#This Row],[Grades 7-8]:[Grade 10-12]])+DistrictADMs[[#This Row],[Vocational Enrolled]],\"\")","v":1051.7501149999998},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[SPED 7-9])","v":263.30874999999997},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[K-3])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 4])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 5-6])","v":70.726249999999993},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grades 7-8])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 9])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Grade 10-12])+SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[Vocational Enrolled])","v":1051.7501149999998},{"$f":"MIN(IF(DistrictADMs[County]=DistrictADMs[[#This Row],[County]],DistrictADMs[District Total ADM]))","v":1385.7851149999999},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District K-6]))","v":70.726249999999993},{"$f":"MIN(IF($B$5:$B$146=DistrictADMs[[#This Row],[County]],DistrictADMs[District 7-12]))","v":1051.7501149999998},{"$f":"SUMIF(CTETransportation[District],DistrictADMs[[#This Row],[District]],CTETransportation[Total One-Way Miles])","v":0},{"$f":"Transportation!AB146","v":0},0,0,0,0,0,{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Librarian])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Librarian])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[Reg. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[9-12 Asst. Principals])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[K-8 Library Asst.])","v":0},{"$f":"SUMIF('School ADMs'!$A$5:$B$1779,DistrictADMs[[#This Row],[District]],SchoolADMs[School Secretaries])","v":0},1,null,null,null,{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$56:$EU$56,-3)+ROUND('Main Page'!$J$78:$EU$78,-3),0))","v":6375000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Instr. Total (Salary and Benefits)])","v":6375000},1,{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$138:$EU$138,-3),0))","v":2005000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Classroom Total])","v":2005000},1,{"$f":"SUM(IF('Main Page'!$J$4:$EU$4=DistrictADMs[[#This Row],[District]],ROUND('Main Page'!$J$214:$EU$214,-3),0))","v":2584000},{"$f":"SUMIF(DistrictADMs[County],DistrictADMs[[#This Row],[County]],DistrictADMs[District Non-Classroom Total])","v":2584000},1,10508000,{"$f":"SUM(IF(SchoolADMs[District]=DistrictADMs[[#This Row],[District]],ROUND(SchoolADMs[Total Capital Outlay Payment]*DistrictADMs[[#This Row],[Non-Classroom Fiscal Capacity]],-3),0))","v":0},1]
["TOTALS",null,{"$f":"SUM(C5:C146)","v":16789.330850499999},{"$f":"SUM(D5:D146)","v":294535.78445750015},{"$f":"SUM(E5:E146)","v":76841.210782499969},152571.55685525,143734.77458775006,65807.16442049999,176725.85379975001,5.0273787499999996,2028.3295697500002,7858.9603249999991,31112.232101500016,27.610542500000001,345.23681749999997,1.3499999999999999,{"$f":"SUM(Q5:Q146)","v":41005.899374999994},{"$f":"SUM(R5:R146)","v":41005.626312999993},927005.67575375002,968011.57512874994,51874.715267499989,43151.721683000003,32872.546051499994,19291.197854999999,16477.751577499996,679.15153750000002,14334.427602500002,4730.1534949999996,20.102499999999999,637.23089750000008,184068.99846699997,{"$f":"SUM(AF5:AF146)","v":57434},69147.906666249997,9744.3924513125021,340416,523948.55209524999,427273.69218300009,{"$f":"SUM(AL5:AL146)","v":40754.930712999994},1241926.8150067504,993284.93566799932,649555.84640850022,369776.87636999995,331531.72235125012,27988.399999999998,null,null,null,null,null,null,{"$f":"SUM(AY5:AY146)","v":1297},488.01303141333335,1650.5,208.5,463.37797156000005,484.5,2682.3841832266658,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT5:BT146)","v":8743000}]

{"sheet":"School ADMs","index":3,"n_rows":1780,"n_cols":36,"rows_kept":1780,"cut":false,"hidden":false,"merged":[[0,3,1,9],[2,28,2,35],[0,0,0,2],[1,0,1,2]]}
["Tennessee Comptroller of the Treasury\nOffice of Research and Education Accountability\n",null,null,"This tab includes all school ADM data. It is used to calculate positions based on school enrollment, or \"school based positions,\" such as librarians and principals.  It also contains projected charter school ADM, which is used to calculate the state share of charter capital outlay."]
["School ADMs for School-Based Positions"]
[null,null,null,"Charter schools in red font are new; ADMs in yellow fill are projected for the upcoming year.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Charter School Capital Outlay                                                                           Charter School Capital Outlay"]
["District","School Name","Kindergarten","Grade 1","Grade 2","Grade 3","Grade 4","Grade 5","Grade 6","Grade 7","Grade 8","Grade 9","Grade 10","Grade 11","Grade 12","Sp. Ed.","Total","K-8 Total","9-12 Total","Type 1","Type 2","K-8 Librarian","9-12 Librarian","Reg. Principals","K-8 Asst. Principals","9-12 Asst. Principals","K-8 Library Asst.","School Secretaries","Proj. K-4","Proj. 5-8","Proj. 9-12","K-4 Capital","5-8 Capital","9-12 Capital","Total Capital Costs","Total Capital Outlay Payment"]
["Anderson County","Anderson County High School",0,0,0,0,0,0,0,0,0,278.66624999999999,240.86374999999998,268.10750000000002,236.92500000000001,22,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1046.5625},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1046.5625},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.7908333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-ROUND(PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40,-3)","v":0}]
["Anderson County","Andersonville Elementary",49.2,43.2,47.5,51,58.550000000000004,47,0,0,0,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":303.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":303.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Anderson County","Briceville Elementary",16.55,18,17,14.950000000000001,21,18,0,0,0,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":113.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":113.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Anderson County","Claxton Elementary",77.5,66.7,68.8,55.6,86.7,87.45,0,0,0,0,0,0,0,9.7000000000000011,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":452.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":452.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2065333333333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Anderson County","Clinton Middle School",0,0,0,0,0,0,169.44185999999999,245.77324999999999,232.9,0,0,0,0,13.720929999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":661.83603999999991},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":661.83603999999991},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7648961066666664},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Anderson County","Clinton High School",0,0,0,0,0,0,0,0,0,294.9975,274.01499999999999,285.34375,283.3,22.755229999999997,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1160.41148},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1160.41148},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.0944306133333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Anderson County","Dutch Valley Elementary",18,22.25,16,16,15.200000000000001,18.400000000000002,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":106.85000000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":106.85000000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Anderson County","Fairview Elementary",33.6,43,58,49.5,45.85,50.95,0,0,0,0,0,0,0,12,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":292.89999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":292.89999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Anderson County","Grand Oaks Elementary",41.800000000000004,43.5,40.450000000000003,52.4,48.1,42.65,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":268.89999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":268.89999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Anderson County","Lake City Elementary",67.099999999999994,60.800000000000004,79,70.45,67.2,66.55,0,0,0,0,0,0,0,5.4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":416.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":416.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1106666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Anderson County","Lake City Middle School",0,0,0,0,0,0,101.85464,99.9,82.05,0,0,0,0,9.5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":293.30464000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":293.30464000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Anderson County","Norris Elementary",27.6,32,34.6,38,39.5,47.4,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":219.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":219.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Anderson County","Norris Middle School",0,0,0,0,0,0,148.66511,160.45000000000002,167.82325,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":484.93835999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":484.93835999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.29316896},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Anderson County","Norwood Elementary",40.700000000000003,36,40,36,29.7,48.45,0,0,0,0,0,0,0,3.3000000000000003,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":234.14999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":234.14999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Anderson County","Norwood Middle School",0,0,0,0,0,0,63.4,72.27033999999999,65.45,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":204.12034},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":204.12034},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Anderson County","Clinch River Community School",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Clinton City","Clinton Elementary",82.15,85.100000000000009,80.850000000000009,79.7,81.650000000000006,78.05,58,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":545.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":545.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4546666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Clinton City","North Clinton Elementary",26.25,26.150000000000002,17.8,16.850000000000001,16.7,16,10.6,0,0,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":137.35000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":137.35000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Clinton City","South Clinton Elementary",36.300000000000004,45.300000000000004,28.400000000000002,40.908549999999998,41.908560000000001,39,24,0,0,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":263.81711000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":263.81711000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Oak Ridge","Glenwood Elementary",70.350000000000009,79.75,80.8,97.2,75.850000000000009,0,0,0,0,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":406.95000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":406.95000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0852000000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Oak Ridge","Jefferson Middle School",0,0,0,0,0,160.13471999999999,165.38544999999999,181.72091999999998,171.42876999999999,0,0,0,0,6.3973499999999994,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":685.06720999999993},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":685.06720999999993},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8268458933333331},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Oak Ridge","Linden Elementary",75.95,66.25,99.65,74.8,92.600000000000009,0,0,0,0,0,0,0,0,9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":418.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":418.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1153333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Oak Ridge","Oak Ridge High School",0,0,0,0,0,0,0,0,0,388.87673000000001,363.22185999999999,317.26191,295.87598000000003,17.81588,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1383.0523600000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1383.0523600000001},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":2.5322094400000008},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.6881396266666671},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Oak Ridge","Robertsville Middle School",0,0,0,0,0,177.45057,182.18151,166.84880000000001,158.99961999999999,0,0,0,0,21.959519999999998,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":707.44001999999989},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":707.44001999999989},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8865067199999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Oak Ridge","Willow Brook Elementary",69.900000000000006,80.45,69.400000000000006,65.55,86.3,0,0,0,0,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":378.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":378.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0096000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Oak Ridge","Woodland Elementary",82.95,76.100000000000009,89.3,81.5,84,0,0,0,0,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":418.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":418.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1169333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bedford County","Cascade Elementary",74,95.8,94.25,76.55,98.15,119.85000000000001,0,0,0,0,0,0,0,10,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":568.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":568.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5162666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bedford County","Cascade High School",0,0,0,0,0,0,0,0,0,130.35,106.60000000000001,113.25,117,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":467.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":467.2},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2458666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bedford County","Eakin Elementary",96.15,99.95,90.7,123.15,98.821349999999995,100.2,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":608.97135000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":608.97135000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6239236000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bedford County","Cascade Middle School",0,0,0,0,0,0,120.47261,108.45,116.45,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":345.37261000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":345.37261000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bedford County","Shelbyville Central High School",0,0,0,0,0,0,0,0,0,399.72293999999999,373.09728999999999,375.03332999999998,316.06461000000002,12,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1475.9181699999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1475.9181699999999},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":2.9036726799999997},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.9357817866666664},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bedford County","Harris Middle School",0,0,0,0,0,0,340.66672,347.83292999999998,325.87509,0,0,0,0,13,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1027.37474},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1027.37474},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.7396659733333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bedford County","Community Elementary School",96.350000000000009,91.95,110.05,114.75,129.65,146.55000000000001,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":689.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":689.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8381333333333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bedford County","Community High School",0,0,0,0,0,0,0,0,0,134.81191000000001,124.57691,129.69498999999999,107.4551,12.3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":508.83891},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":508.83891},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.35690376},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bedford County","Community Middle School",0,0,0,0,0,0,128.25,151.4,114.25,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":397.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":397.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0610666666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bedford County","Learning Way Elementary",90.2,92.45,84.2,89.45,93.5,102.3,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":552.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":552.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4722666666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bedford County","East Side Elementary",68.25,76.996420000000001,80.8,75.5,89.45,68.5,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":459.49642},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":459.49642},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2253237866666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bedford County","Liberty Elementary",65.349999999999994,68.350000000000009,81.650000000000006,86.485709999999997,92.701779999999999,79.433920000000001,88.25,90.2,73.850000000000009,0,0,0,0,6.7749699999999997,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":733.04638000000011},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":733.04638000000011},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.954790346666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bedford County","South Side Elementary",57.4,60.050000000000004,50.5,59.5,65.099999999999994,68.900000000000006,0,0,0,0,0,0,0,12,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":373.44999999999993},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":373.44999999999993},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bedford County","Thomas Magnet",58,62,60,61,44,55,0,0,0,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":348},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":348},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Benton County","Big Sandy School",18.350000000000001,23.25,16.7,21,18.400000000000002,24.25,29.580949999999998,25,21,16,18.426269999999999,22,23,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":279.95722000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":199.67060481744798},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":80.286615182552026},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Benton County","Briarwood School",0,0,0,130.75,124.9,145.6,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":402.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":402.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0726666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Benton County","Camden Elementary",119.65,136.70000000000002,123,0,0,0,0,0,0,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":384.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":384.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0249333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Benton County","Camden Central High School",0,0,0,0,0,0,0,0,0,129.1,155.53269,141.48845,140.61536999999998,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":574.73650999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":574.73650999999995},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5326306933333331},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Benton County","Camden Jr High School",0,0,0,0,0,0,110.15,109.65,124.85000000000001,0,0,0,0,12.55,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":357.20000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":357.20000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Benton County","Holladay Elementary",12,12,17,14,19,10,17,14,14.15,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":129.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":129.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bledsoe County","Bledsoe County High School",0,0,0,0,0,0,0,0,0,117.97753,138.85255000000001,121.61729,131.94229000000001,20,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":530.38966000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":530.38965999999994},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4143724266666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bledsoe County","Bledsoe County Middle School",0,0,0,0,0,0,131.6,124.35000000000001,115.25,0,0,0,0,10,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":381.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":381.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0165333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bledsoe County","Cecil B Rigsby Elementary",27.150000000000002,26.8,27.75,22,27.3,16.600000000000001,0,0,0,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":149.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":149.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bledsoe County","Mary V Wheeler Elementary",31.650000000000002,40.050000000000004,30.55,35.300000000000004,42.050000000000004,40.700000000000003,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":220.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":220.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bledsoe County","Pikeville Elementary",57.35,62.85,55.300000000000004,55.15,50.550000000000004,70.55,0,0,0,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":358.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":358.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Blount County","Carpenters Elementary School",77.95,68.600000000000009,64.8,89.65,99,98.45,0,0,0,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":503.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":503.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3425333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Blount County","Carpenters Middle School",0,0,0,0,0,0,194.28228999999999,176.71625999999998,221.12020999999999,0,0,0,0,46.928570000000001,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":639.04732999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":639.04732999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7041262133333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Blount County","Eagleton Middle School",0,0,0,0,0,0,126.29384,117.60000000000001,98.524349999999998,0,0,0,0,33,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":375.41818999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":375.41818999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0011151733333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Blount County","Eagleton Elementary",83.75,68.600000000000009,75.900000000000006,69.55,77.850000000000009,80.55,0,0,0,0,0,0,0,16,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":472.20000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":472.20000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2592000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Blount County","Fairview Elementary",50.300000000000004,45.300000000000004,40.700000000000003,56.2,44.300000000000004,56.800000000000004,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":293.60000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":293.60000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Blount County","Friendsville Elementary",35,39.4,34.75,38.35,30,42.550000000000004,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":220.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":220.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Blount County","Heritage Middle School",0,0,0,0,0,0,221.51256000000001,253.50628,249.15,0,0,0,0,84,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":808.16884000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":808.16884000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.1551169066666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Blount County","Heritage High School",0,0,0,0,0,0,0,0,0,348.82,380.88,358.73,347.79512,46.7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1482.9251200000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1482.9251200000001},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":2.9317004800000004},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.9544669866666671},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Blount County","Lanier Elementary",50.95,40.550000000000004,44.4,58.15,67.7,64.650000000000006,0,0,0,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":333.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":333.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Blount County","Union Grove Middle School",0,0,0,0,0,0,176.78505999999999,195.83972999999997,191.06318999999999,0,0,0,0,67.414479999999998,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":631.10245999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":631.10245999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6829398933333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Blount County","Mary Blount Elementary",92.9,80.7,90.75,82.15,84.2,72,0,0,0,0,0,0,0,19,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":521.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":521.69999999999993},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3912},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Blount County","Middlesettlements",59.1,61.4,64.45,51,62.7,50.5,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":349.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":349.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Blount County","Montvale Elementary",56.9,38.75,45.300000000000004,51.75,58.300000000000004,54.85,0,0,0,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":313.85000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":313.85000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Blount County","Porter Elementary",34.800000000000004,40.4,45.95,54.300000000000004,48.15,47.75,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":271.35000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":271.35000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Blount County","Rockford Elementary",81.600000000000009,58.45,60.300000000000004,70.25,71.45,70.600000000000009,0,0,0,0,0,0,0,4.5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":417.15000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":417.15000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1124000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Blount County","Townsend Elementary",15.450000000000001,23,26.900000000000002,20.3,26.85,23.8,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":136.30000000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":136.30000000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Blount County","Union Grove Elementary School",48.85,43.85,46,34,54.5,52.5,0,0,0,0,0,0,0,13,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":292.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":292.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Blount County","Walland Elementary School",53.6,46.2,40.65,51.25,41.95,69.650000000000006,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":303.30000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":303.30000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Blount County","William Blount High School",0,0,0,0,0,0,0,0,0,417.65767,423.16,452.94,344.31,76.33,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1714.3976699999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1714.3976699999998},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2.2858635599999997},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":3.8575906799999995},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":4.5717271199999994},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Blount County","Prospect Elementary School",72.350000000000009,64.150000000000006,55.300000000000004,72.55,64.55,72.350000000000009,0,0,0,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":409.25000000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":409.25000000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0913333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Alcoa City","Alcoa Elementary",128.75,135.55000000000001,125.05,0,0,0,0,0,0,0,0,0,0,13,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":402.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":402.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0729333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Alcoa City","Alcoa Middle School",0,0,0,0,0,0,158.80000000000001,154.05000000000001,145.55000000000001,0,0,0,0,10,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":468.40000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":468.40000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2490666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Alcoa City","Alcoa High School",0,0,0,0,0,0,0,0,0,180.9,159.88750000000002,166.47499999999999,131.38750000000002,9.5250000000000004,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":648.17500000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":648.17500000000007},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7284666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Alcoa City","Alcoa Intermediate School",0,0,0,158.5,136.70000000000002,143.20000000000002,0,0,0,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":440.40000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":440.40000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1744000000000003},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Maryville City","John Sevier Elementary",148.55000000000001,128.30000000000001,123.95,130.25,0,0,0,0,0,0,0,0,0,12,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":543.04999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":543.04999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4481333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Maryville City","Maryville High School",0,0,0,0,0,0,0,0,0,0,417.68794000000003,413.88177999999999,426.39397000000002,26,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1283.96369},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1283.96369},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":2.13585476},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.4239031733333336},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Maryville City","Montgomery Ridge Intermediate School",0,0,0,0,200.8,207.8,188.45000000000002,207.1,0,0,0,0,0,26.6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":830.75000000000011},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":830.75000000000011},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.2153333333333336},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Maryville City","Maryville Junior High School",0,0,0,0,0,0,0,0,387.87,384,0,0,0,10,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":781.87},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":392.89506898830115},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":388.97493101169886},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.0849866666666665},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Maryville City","Sam Houston Elementary",115.35000000000001,133.15,125.3,102.60000000000001,0,0,0,0,0,0,0,0,0,10,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":486.40000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":486.40000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2970666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Maryville City","Foothills Elementary",132.9,133.35,133.65,123.8,0,0,0,0,0,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":530.69999999999993},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":530.69999999999993},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4151999999999998},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Maryville City","Coulter Grove Intermediate School",0,0,0,0,226.9,182.20000000000002,198.35,184.45000000000002,0,0,0,0,0,23,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":814.90000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":814.90000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.1730666666666671},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bradley County","Black Fox Elementary School",83.4,91.350000000000009,78.850000000000009,81.5,92.100000000000009,107.95,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":535.15000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":535.15000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4270666666666669},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bradley County","Ocoee Middle School",0,0,0,0,0,0,411.66255000000001,364.46600999999998,384.75,0,0,0,0,14,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1174.8785600000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1174.8785600000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.1330094933333337},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bradley County","Bradley Central High School",0,0,0,0,0,0,0,0,0,395.14614,409.69997000000001,391.88461000000001,416.29998000000001,101.95,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1714.9807000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1714.9807000000001},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2.2866409333333335},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":3.8599228000000005},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":4.573281866666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bradley County","Charleston Elementary School",45.1,52.75,34,53.300000000000004,46.7,45.75,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":278.60000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":278.60000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bradley County","Hopewell Elementary School",57.5,58.25,63.15,54.25,74.5,64.5,0,0,0,0,0,0,0,21,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":393.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":393.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0484},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bradley County","Michigan Avenue Elementary School",78.850000000000009,82.100000000000009,77.8,76.350000000000009,65.400000000000006,67.75,0,0,0,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":450.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":450.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2006666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bradley County","North Cleveland GOAL Academy",0,0,0,0,0,0,0,0,0,0,0,0,6.1320199999999998,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":6.1320199999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":6.1320199999999998},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bradley County","North Lee Elementary School",72.55,73,68,72.400000000000006,90,86,0,0,0,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":463.95000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":463.95000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2372000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bradley County","Oak Grove Elementary School",63.2,48.550000000000004,50.5,61.800000000000004,57.4,75.350000000000009,0,0,0,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":358.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":358.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bradley County","Prospect Elementary School",58.2,56.85,66.75,63.050000000000004,75.5,74.45,0,0,0,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":396.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":396.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0581333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bradley County","Taylor Elementary School",26,35.6,37.200000000000003,36,34,34,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":202.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":202.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bradley County","Lake Forest Middle School",0,0,0,0,0,0,309.45,376.20384000000001,384.08460000000002,0,0,0,0,21.900000000000002,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1091.6384400000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1091.6384400000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.9110358400000003},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bradley County","Valley View Elementary School",54.15,36,58.300000000000004,38.4,47.550000000000004,58.2,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":292.60000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":292.60000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bradley County","Walker Valley High School",0,0,0,0,0,0,0,0,0,335.35,356.75,359.35768999999999,345.87113999999997,54.75,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1452.0788299999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1452.0788299999999},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":2.8083153199999997},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.8722102133333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bradley County","Waterville Community Elementary School",93.45,95.7,96.8,87.8,92.15,107.60000000000001,0,0,0,0,0,0,0,35.5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":609},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":609},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6240000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bradley County","Park View Elementary School",63.550000000000004,70.25,63.25,71.5,80.350000000000009,81.5,0,0,0,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":434.40000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":434.40000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1584000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bradley County","Bradley County Virtual School",0,0,0,0,0,0,2,3.5384599999999997,4.5922999999999998,2.80769,5.0769199999999994,14.07691,8.5615199999999998,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":40.653799999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":10.130759999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":30.523040000000002},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cleveland City","Arnold Memorial Elementary",60.85,59.6,55.85,56.7,57.15,69.600000000000009,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":359.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":359.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cleveland City","Blythe-Bower Elementary",91,76.850000000000009,96.65,87.55,76.95,102.65,0,0,0,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":538.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":538.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4363999999999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cleveland City","Cleveland Middle",0,0,0,0,0,0,418.05,468.95,412,0,0,0,0,22,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1321},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1321},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":2},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.5226666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cleveland City","Cleveland High",0,0,0,0,0,0,0,0,0,412.15000000000003,448,379.8,330.1,32.700000000000003,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1602.7500000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1602.7500000000002},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2.1370000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":3.4110000000000009},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":4.2740000000000009},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cleveland City","D.P. Yates Primary",106.7,105.65,112.35000000000001,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":324.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":324.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cleveland City","E.L. Ross Elementary",0,0,0,123.60000000000001,110.10000000000001,119.2,0,0,0,0,0,0,0,18,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":370.90000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":370.90000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cleveland City","G.R. Stuart Elementary",68.05,56.85,69.100000000000009,58.45,68.05,73.850000000000009,0,0,0,0,0,0,0,22,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":416.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":416.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1102666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cleveland City","Mayfield Elementary",93.2,73.7,83.15,93.65,78.400000000000006,102.95,0,0,0,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":528.05000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":528.05000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4081333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cleveland City","F.I. Denning Center of Technology and Careers",0,0,0,0,0,0,0,0,0,1,1.25,17.100000000000001,34.200000000000003,0.25,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":53.800000000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":53.800000000000004},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Campbell County","Campbell County Comprehensive High School",0,0,0,0,0,0,0,0,0,306.56151999999997,319.76535999999999,310.13202999999999,320.77242000000001,81,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1338.2313300000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1338.2313300000001},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":2.3529253200000002},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.56861688},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Campbell County","Caryville Elementary",77.3,78.5,78.2,85,82.05,91,0,0,0,0,0,0,0,4.1052299999999997,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":496.15523000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":496.15523000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3230806133333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Campbell County","Elk Valley Elementary",12.450000000000001,13.6,12,21,7.5,12,15,15.5,12,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":121.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":121.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Campbell County","Jacksboro Elementary",83.9,75.100000000000009,93.75,93.15,79.45,91.5,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":516.84999999999991},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":516.84999999999991},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3782666666666663},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Campbell County","Jacksboro Middle School",0,0,0,0,0,0,171.05,185.24415999999999,179.3,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":535.5941600000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":535.5941600000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4282510933333337},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Campbell County","Jellico Elementary",26,18.850000000000001,32.4,34.700000000000003,37.25,32,30,24.55,31,0,0,0,0,11,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":277.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":277.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Campbell County","Jellico High School",0,0,0,0,0,0,0,0,0,58.25,72.256399999999999,85.3,72.801279999999991,15,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":303.60767999999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":303.60767999999996},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Campbell County","LaFollette Elementary School",98.9,81.2,85.5,94.25,114.10000000000001,95.45,0,0,0,0,0,0,0,16.5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":585.90000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":585.90000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5624000000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Campbell County","Lafollette Middle School",0,0,0,0,0,0,153.12380000000002,152.30000000000001,161.94404,0,0,0,0,27.3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":494.66784000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":494.66784000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.31911424},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Campbell County","Valley View Elementary",77.8,65.75,67.349999999999994,56.550000000000004,67.5,60.85,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":395.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":395.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0554666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Campbell County","White Oak Elementary",15,16,14.55,13,15,13,20,10,16,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":132.55000000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":132.55000000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Campbell County","Wynn Habersham Elementary",14.25,13.5,6,10,19.5,21,23.7,15.05,18.3,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":141.30000000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":141.30000000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cannon County","Auburn Elementary",19.3,12.75,12.75,9,10.050000000000001,14.700000000000001,18.05,15,18,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":129.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":129.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cannon County","Cannon County High School",0,0,0,0,0,0,0,0,0,141.29229000000001,158.76920999999999,143.18074999999999,109.95639,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":555.19864000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":555.19864000000007},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4805297066666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cannon County","East Side Elementary",15.25,16.600000000000001,8,15.55,14.5,17.25,12,8.7000000000000011,17,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":124.85000000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":124.85000000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cannon County","Short Mountain Elementary",14.700000000000001,12.3,11.950000000000001,11,16,11,16,18.25,14.55,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":125.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":125.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cannon County","West Side Elementary",18.650000000000002,32.899989999999995,25.5,23.5,21.75,29,25.7,16.75,20.7,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":214.44998999999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":214.44998999999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cannon County","Woodbury Grammar",51.307139999999997,41.550000000000004,39,44.964279999999995,21.45,46.5,42.5,43.7,40.6,0,0,0,0,16,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":387.57142000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":387.57142000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0335237866666669},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cannon County","Woodland Elementary",37.450000000000003,30.1,26.25,31.55,47.85,34.049999999999997,35.35,31.05,36.950000000000003,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":311.59999999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":311.59999999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Carroll County","Carroll Co Tech Center",0,0,0,0,0,0,0,0,0,0,0,1.5,2.5500000000000003,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":4.0500000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":4.0500000000000007},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hollow Rock-Bruceton Special School District","Central Elementary",51.4,41.6,53.35,60.95,45.1,42.550000000000004,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":295.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":295.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hollow Rock-Bruceton Special School District","Central High School",0,0,0,0,0,0,47.784149999999997,52.45,50.6,42.45,38.554429999999996,45.881,40.268979999999999,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":320.98856000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":152.25716487198156},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":168.73139512801842},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Huntingdon Special School District","Huntingdon Middle School",0,0,0,0,105.10000000000001,89.350000000000009,105.8,104.5,103,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":512.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":512.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3673333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Huntingdon Special School District","Huntingdon High School",0,0,0,0,0,0,0,0,0,81.05,95.25,80.55,75.7,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":335.55},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":335.55},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Huntingdon Special School District","Huntingdon Primary",101.5,85.100000000000009,89.3,104.25,0,0,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":381.15000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":381.15000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0164000000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["McKenzie Special School District","McKenzie Elementary",103.8,91.350000000000009,103,95.600000000000009,90.15,0,0,0,0,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":488.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":488.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3037333333333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["McKenzie Special School District","McKenzie High School",0,0,0,0,0,0,0,0,0,90.95320000000001,108.15,113.20320000000001,108.4,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":421.70640000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":421.70640000000003},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1245504000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["McKenzie Special School District","McKenzie Middle School",0,0,0,0,0,105.3,99.45,100,82.850000000000009,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":388.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":388.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0362666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["South Carroll Special School District","Clarksburg School",17.600000000000001,27.400000000000002,24.400000000000002,21,35,23,23.6,28,34,34,24.75,19.23461,25.05,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":340.03460999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":236.08287214182545},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":103.95173785817457},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["West Carroll Special School District","West Carroll Junior/Senior High School",0,0,0,0,0,0,0,74.962019999999995,60.944179999999996,61.057049999999997,78.871290000000002,62.671319999999994,53.996319999999997,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":393.50217999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":136.25245591124104},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":257.24972408875891},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0493391466666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["West Carroll Special School District","West Carroll Primary",67.05,56.550000000000004,51,0,0,0,0,0,0,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":177.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":177.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["West Carroll Special School District","West Carroll Elementary School",0,0,0,54.647359999999999,71.590589999999992,59.982369999999996,66.904700000000005,0,0,0,0,0,0,6.9309499999999993,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":260.05597},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":260.05597},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Carter County","Central Elementary",22.150000000000002,24,34,26,35,22.7,22.3,24.300469999999997,30,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":240.45047},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":240.45047},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Carter County","Cloudland Elementary School",44,45.5,41.45,40.65,44,36.950000000000003,58.5,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":311.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":311.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Carter County","Cloudland High School",0,0,0,0,0,0,0,38.102559999999997,52,58.46152,54.66666,46.538449999999997,42.228189999999998,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":296.99737999999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":91.645425898317299},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":205.35195410168268},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Carter County","Hampton Elementary",43.550000000000004,45.75,44,41.968559999999997,48.800000000000004,53.50609,105.15,88.7,92.910709999999995,0,0,0,0,12.1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":576.43536000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":576.43536000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.53716096},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Carter County","Hampton High School",0,0,0,0,0,0,0,0,0,87.067319999999995,101.06598,102.69598000000001,109.77531,2.9786600000000001,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":403.58324999999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":403.58324999999996},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.076222},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Carter County","Happy Valley Elementary",94.55,85.850000000000009,108.45,120.8,110.95,0,0,0,0,0,0,0,0,13.6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":534.20000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":534.20000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4245333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Carter County","Happy Valley High School",0,0,0,0,0,0,0,0,0,146.6309,123.46905,102.49473,144.81708,15,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":532.41175999999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":532.41175999999996},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4197646933333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Carter County","Happy Valley Middle School",0,0,0,0,0,104.69609,88.446060000000003,114.35057,115.95314,0,0,0,0,3.8897399999999998,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":427.33560000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":427.33560000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1395616000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Carter County","Hunter Elementary",52.35,55.5,57.800000000000004,42.358969999999999,45.223059999999997,55.805119999999995,52.707689999999999,59.702559999999998,59.712809999999998,0,0,0,0,11,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":492.16021000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":492.16021000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3124272266666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Carter County","Keenburg Elementary",29.6,27.25,33.450000000000003,35.772379999999998,22.74999,35.834629999999997,31.165709999999997,35,29.773329999999998,0,0,0,0,16,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":296.59604000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":296.59604000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Carter County","Siam Learning Center",0,0,0,0,0,0,0,0,0,0,0,0,1.54837,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1.54837},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1.54837},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Carter County","Little Milligan",11,9,15.85,14.8,22.05,14.8,18,14.85,18.600000000000001,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":139.94999999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":139.94999999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Carter County","Unaka Elementary",23.1,27,29,21.56474,29.858089999999997,25.671869999999998,26,24,41.913499999999999,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":248.10820000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":248.10820000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Carter County","Unaka High School",0,0,0,0,0,0,0,0,0,69.717700000000008,79.438580000000002,87.13794,71.99239,12,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":320.28661},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":320.28661},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Carter County","Valley Forge Elementary",39.950000000000003,34.65,40,39.060110000000002,40.800000000000004,34.4619,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":228.92201},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":228.92201},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Elizabethton City","East Side Elementary",51.050000000000004,63.45,61.800000000000004,51.2,60.2,48,0,0,0,0,0,0,0,0.2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":335.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":335.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Elizabethton City","Elizabethton High School",0,0,0,0,0,0,0,0,0,235.4,205.9,200.15,191.63652999999999,12.75,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":845.83653000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":845.83653000000004},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.2555640800000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Elizabethton City","Harold McCormick Elementary",54.7,49.6,50.300000000000004,53.85,48.7,75.75,0,0,0,0,0,0,0,31.05,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":363.95000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":363.95000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Elizabethton City","T A Dugger Junior High School",0,0,0,0,0,0,196.39927,191.02655999999999,172.05440000000002,0,0,0,0,2.93927,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":562.41949999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":562.41949999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4997853333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Elizabethton City","West Side Elementary",51.25,56.2,51.85,57.85,53.9,65.599999999999994,0,0,0,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":340.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":340.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cheatham County","Ashland City Elementary",86.95,72.3,82.850000000000009,73.350000000000009,85.850000000000009,0,0,0,0,0,0,0,0,12,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":413.30000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":413.30000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1021333333333336},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cheatham County","Cheatham Co Central",0,0,0,0,0,0,0,0,0,163.5,172.20000000000002,154.85,153.70000000000002,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":650.25000000000011},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":650.25000000000011},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7340000000000004},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cheatham County","Cheatham Middle School",0,0,0,0,0,148.85,155.95000000000002,156.5,135.80000000000001,0,0,0,0,17.57499,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":614.67498999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":614.67498999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6391333066666665},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cheatham County","East Cheatham Elementary",65.150000000000006,66.95,75.95,59,79.55,0,0,0,0,0,0,0,0,12,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":358.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":358.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cheatham County","Harpeth Middle School",0,0,0,0,0,117.45,144.55000000000001,126.3,151.70000000000002,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":547},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":547},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4586666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cheatham County","Harpeth High School",0,0,0,0,0,0,0,0,0,124.2,134.1,130,145.9,9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":543.20000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":543.20000000000005},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4485333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cheatham County","Kingston Springs Elementary",58,72.75,68.25,71.150000000000006,82.45,0,0,0,0,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":358.59999999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":358.59999999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cheatham County","Pegram Elementary",42.300000000000004,42.550000000000004,38,35,62.1,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":219.95000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":219.95000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cheatham County","Pleasant View Elementary",87.55,75.650000000000006,108.15,92.8,111,0,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":476.15000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":476.15000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2697333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cheatham County","Sycamore Middle School",0,0,0,0,0,196.45000000000002,187.05,202.15,181.14523,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":773.79522999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":773.79522999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.0634539466666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cheatham County","Sycamore High School",0,0,0,0,0,0,0,0,0,179.53075999999999,197.91564,163.56243000000001,181.45000000000002,3.45,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":725.90883000000008},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":725.90883000000008},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9357568800000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cheatham County","West Cheatham Elementary",69.7,68.3,64.3,77,70.2,0,0,0,0,0,0,0,0,4.45,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":353.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":353.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cheatham County","Riverside Academy",0,1.35,0,1,0.8,0.55000000000000004,2,2.5500000000000003,6.3,3.6,4.05,3.8000000000000003,3.15,9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":38.150000000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":19.04228130360206},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":19.107718696397942},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Chester County","Chester County Middle School",0,0,0,0,231.35,209.5,0,0,0,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":445.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":445.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1889333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Chester County","Chester County High School",0,0,0,0,0,0,0,0,0,241.75,225.05,215,203.55,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":887.34999999999991},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":887.34999999999991},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.3662666666666663},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Chester County","Chester County Junior High School",0,0,0,0,0,0,210.70000000000002,203.20000000000002,215.15,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":631.05000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":631.05000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6828000000000003},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Chester County","East Chester Elementary School",124.9,107.4,102.8,95.55,0,0,0,0,0,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":435.65000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":435.65000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1617333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Chester County","Jacks Creek Elementary",43.7,31.6,28.400000000000002,22,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":125.70000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":125.70000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Chester County","W Chester Elementary School",50.95,80.5,60.35,76.5,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":268.29999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":268.29999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Claiborne County","Clairfield Elementary",11,9,10,11,10,9,13,7,13,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":93},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":93},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Claiborne County","Ellen Myers Primary",51.15,57.050000000000004,46.75,52,43.4,0,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":251.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":251.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Claiborne County","Forge Ridge School",24.5,22,24,32.549999999999997,27.400000000000002,20.6,23,34.6,32.4,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":242.04999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":242.04999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Claiborne County","H. Y. Livesay Middle School",0,0,0,0,0,73.2,49.95,79.400000000000006,72,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":280.55},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":280.55},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Claiborne County","Midway Elementary",38.35,40,21.85,37.15,46.4,34,39.800000000000004,30,41.25,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":336.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":336.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Claiborne County","Cumberland Gap High School",0,0,0,0,0,0,0,0,0,145.65,123.75,127.2,112.60000000000001,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":515.20000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":515.19999999999993},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3738666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Claiborne County","Powell Valley Elementary",27.45,29.75,41,38.5,36,34,46.6,25.75,39.75,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":320.79999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":320.79999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Claiborne County","Soldiers Memorial Middle School",0,0,0,0,0,101.55,92.600000000000009,144.70000000000002,167.65,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":512.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":512.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3666666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Claiborne County","Claiborne High School",0,0,0,0,0,0,0,0,0,208.8,185.6,167.20000000000002,178.75,13,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":753.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":753.35},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.0089333333333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Claiborne County","Springdale Elementary",40.5,36.550000000000004,41.7,46.85,48.95,50.550000000000004,50,0,0,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":321.10000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":321.10000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Claiborne County","Tazewell-New Tazewell Elementary",122.75,94.350000000000009,88.45,84.9,92.4,0,0,0,0,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":489.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":489.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3062666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Clay County","Celina K-8",63.65,55.800000000000004,67.3,55.9,56.800000000000004,59.7,68,76.7,59.4,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":568.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":568.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5153333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Clay County","Clay County High School",0,0,0,0,0,0,0,0,0,82.730759999999989,68.900000000000006,84.2333,63.737089999999995,3.9615099999999996,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":303.56265999999994},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":303.56265999999994},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Clay County","Hermitage Springs Elementary School",25,25,21,14,31,15,24,14,16,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":186},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":186},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cocke County","Bridgeport Elementary",43.75,40,31,30,38,39.300000000000004,41,25.35,34.5,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":323.90000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":323.90000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cocke County","Centerview Elementary",35.9,30,31.7,21,28,38,22,33.549999999999997,30.85,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":271.00000000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":271.00000000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cocke County","Cocke Co Adult High School",0,0,0,0,0,0,0,0,0,2.4,2.84,1,1,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":7.24},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":7.24},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cocke County","Cocke Co High School",0,0,0,0,0,0,0,0,0,291.37459999999999,298.28498999999999,257.29201999999998,272.54791,15,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1134.4995199999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1134.4995199999998},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.025332053333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cocke County","Cosby Elementary",37.950000000000003,40.700000000000003,36.5,55.75,56,57.6,66.25,58.9,56.050000000000004,0,0,0,0,14.700000000000001,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":480.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":480.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2810666666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cocke County","Cosby High School",0,0,0,0,0,0,0,0,0,97.958460000000002,104.0082,81.39743,86.072379999999995,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":374.43646999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":374.43646999999999},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cocke County","Del Rio Elementary",13,13.950000000000001,16,13,17,15,22,20.3,19,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":149.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":149.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cocke County","Edgemont Elementary",56.300000000000004,48.6,59.2,58.050000000000004,78.350000000000009,61.45,59.300000000000004,48.5,67.3,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":538.05000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":538.05000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4348000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cocke County","Grassy Fork Elementary",16.350000000000001,15,10,12,12.55,11,16.55,6.7,13,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":113.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":113.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cocke County","Northwest Elementary",54.1,30.75,44.35,36.65,32.75,41.7,51.4,35.450000000000003,42.7,0,0,0,0,45,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":414.84999999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":414.84999999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1062666666666665},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cocke County","Parrottsville Elementary",42.2,52.300000000000004,54,38.800000000000004,48,62,48.9,55.45,56.9,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":458.54999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":458.54999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2227999999999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cocke County","Smoky Mountain Elementary",16.600000000000001,19,16,12,16.45,18.3,12.05,12.4,20,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":142.80000000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":142.80000000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Newport City","Newport Grammar School",86,74.100000000000009,63.050000000000004,85.0625,59.75,84,58.1,66.7,69.100000000000009,0,0,0,0,23.95,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":669.81250000000011},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":669.81250000000011},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7861666666666669},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Coffee County","Coffee County Central High School",0,0,0,0,0,0,0,0,0,0,404.55,415.90000000000003,393.03291999999999,22,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1235.4829199999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1235.4829199999999},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.29462112},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Coffee County","Coffee County Middle School",0,0,0,0,0,0,339.2,286.77884,296.85000000000002,0,0,0,0,19.400000000000002,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":942.22883999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":942.22883999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.5126102399999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Coffee County","East Coffee Elementary",26.400000000000002,47.9,37.25,38.300000000000004,58.25,43.4,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":251.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":251.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Coffee County","Hickerson Elementary",23.6,36.200000000000003,27.45,29.05,37.050000000000004,19,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":172.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":172.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Coffee County","Hillsboro Elementary",73.150000000000006,56.15,69,47.75,76,78.8,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":400.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":400.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0689333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Coffee County","New Union Elementary",47,52.35,43.050000000000004,62,62.550000000000004,51,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":317.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":317.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Coffee County","North Coffee Elementary",44,44.35,44.65,54.65,49.85,48.25,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":286.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":286.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Coffee County","Deerfield Elementary School",30.05,43.45,48.050000000000004,42.95,46.85,45.800000000000004,0,0,0,0,0,0,0,9.9500000000000011,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":267.09999999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":267.09999999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Coffee County","Coffee County Raider Academy",0,0,0,0,0,0,0,0,0,448.1,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":448.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":448.1},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1949333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Manchester City","College Street Elementary",68.399990000000003,67.123059999999995,71.17689,82.099989999999991,70.26151999999999,69.346139999999991,0,0,0,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":432.40759000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":432.40759000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1530869066666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Manchester City","Westwood Elementary",81.638440000000003,82.776899999999998,80.538460000000001,72.430759999999992,85.399990000000003,70.753839999999997,0,0,0,0,0,0,0,11.75384,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":485.29222999999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":485.29222999999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2941126133333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Manchester City","Westwood Middle School",0,0,0,0,0,0,139.45792,131.20768000000001,120.09998999999999,0,0,0,0,32,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":422.76559000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":422.76559000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1273749066666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Tullahoma City","Bel Aire Elementary",60.1,43.25,55.050000000000004,55.4,66,64.8,0,0,0,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":350.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":350.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Tullahoma City","East Middle School",0,0,0,0,0,0,136.89157,128.84777,119.30018,0,0,0,0,0.34332999999999997,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":385.38284999999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":385.38284999999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0276875999999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Tullahoma City","East Lincoln Elementary",67.849999999999994,73.850000000000009,76.25,70.2,68.850000000000009,65.95,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":422.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":422.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1278666666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Tullahoma City","Jack T Farrar Elementary",47,52,62.9,44,63,66.7,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":335.59999999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":335.59999999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Tullahoma City","Robert E Lee Elementary",64.150000000000006,50.35,68,65,83.600000000000009,86,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":417.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":417.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1122666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Tullahoma City","Tullahoma High School",0,0,0,0,0,0,0,0,0,248.92669000000001,254.11505,247.65094999999999,237.67957999999999,7.0485000000000007,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":995.42076999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":995.42076999999995},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.6544553866666663},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Tullahoma City","West Middle School",0,0,0,0,0,0,147.13949,127.55598999999999,148.49499,0,0,0,0,15.764439999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":438.95490999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":438.95490999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1705464266666665},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Crockett County","Crockett County High School",0,0,0,0,0,0,0,0,0,227.15527,212.52208999999999,217.89923999999999,199.9,11,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":868.47659999999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":868.47659999999996},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.3159375999999998},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Crockett County","Crockett County Middle School",0,0,0,0,0,0,178.76903999999999,241.20000000000002,210.67260999999999,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":633.64165000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":633.64165000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6897110666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Crockett County","Friendship Elementary",14.5,20.6,20,22.6,24,30,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":131.69999999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":131.69999999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Crockett County","Gadsden Elementary",18.3,22.05,24,21,16.649999999999999,20.05,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":122.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":122.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Crockett County","Maury City Elementary",42.300000000000004,44.050000000000004,48.300000000000004,31.3,36.75,31.3,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":234.00000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":234.00000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Alamo City","Alamo Elementary",74.5,62.85,73.8,75.45,90.95,91.100000000000009,56,0,0,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":528.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":528.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4097333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bells City","Bells Elementary",54.35,66.95,56.800000000000004,58.25,66,61.550000000000004,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":364.90000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":364.90000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cumberland County","Frank P. Brown Elementary",72.600000000000009,71,64.95,66,49.15,61.35,51.85,59.6,52.35,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":549.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":549.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4662666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cumberland County","Homestead Elementary School",81,74.900000000000006,81.25,78.850000000000009,82,75,71.900000000000006,74.8,78.7,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":702.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":702.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8730666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cumberland County","Crab Orchard Elementary",38.4,50.300000000000004,42.1,57.45,44.75,51.25,53.1,37.85,41.25,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":416.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":416.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1105333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cumberland County","Cumberland County High School",0,0,0,0,0,0,0,0,0,274.8,261.55,215.45000000000002,210.02537000000001,21,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":982.82537000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":982.82537000000002},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.6208676533333337},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cumberland County","Glenn Martin Elementary",83,66.599999999999994,81.25,65.8,76.3,61.25,62.35,74.400000000000006,55.75,0,0,0,0,32,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":658.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":658.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7565333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cumberland County","North Cumberland Elementary",65.05,77.55,64.349999999999994,58.85,72.900000000000006,71.3,68.3,71.45,78.2,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":628.95000000000016},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":628.95000000000016},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6772000000000005},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cumberland County","Pine View Elementary",13.35,21,12.700000000000001,17,19.75,16,21.7,22.75,23.150000000000002,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":167.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":167.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cumberland County","Pleasant Hill Elementary",59.65,75.7,69.5,56.5,72.7,66.95,72.25,67.45,64.3,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":606},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":606},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6160000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cumberland County","South Cumberland Elementary",61.5,66.349999999999994,57.550000000000004,69.7,64.3,73.45,74.650000000000006,67,72.55,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":610.04999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":610.04999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6267999999999998},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cumberland County","Stone Elementary",61,69,79.850000000000009,82.25,77.7,73,81.900000000000006,76.25,67.5,0,0,0,0,13,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":681.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":681.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8172000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cumberland County","Stone Memorial High School",0,0,0,0,0,0,0,0,0,263,259.5,224.66076000000001,232.05,26.1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1005.31076},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1005.31076},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.680828693333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Cumberland County","The Phoenix School",0,0,0,0,0,0,0,0,0,1.7,7.8,29.5,55.436489999999999,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":100.43648999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":100.43648999999999},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","A. Z. Kelley Elementary",145.55000000000001,161.80000000000001,171.3,138.35,152.80000000000001,0,0,0,0,0,0,0,0,4.95,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":774.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":774.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.0659999999999998},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","MNPS Virtual School",0,0,0,0,0,0,7.05,7,18.9923,19.103839999999998,16.149999999999999,13.60384,24.269200000000001,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":106.16918},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":33.042299999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":73.12688},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Alex Green Elementary",51.1,53.35,41.35,58.9,58.5,0,0,0,0,0,0,0,0,0.8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":264.00000000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":264.00000000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Amqui Elementary",90.75,87.7,91,101.95,96.100000000000009,0,0,0,0,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":469.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":469.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.252},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Andrew Jackson Elementary",89.25,96.25,109.8,93.850000000000009,102,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":491.15000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":491.15000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3097333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Antioch High School",0,0,0,0,0,0,0,0,0,461.91602,509.29032999999998,521.04584999999997,485.18943999999999,43.800000000000004,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":2021.24164},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":2021.24164},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2.6949888533333333},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":5.0849665599999998},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":5.3899777066666665},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Antioch Middle",0,0,0,0,0,230,195.35,166.38204999999999,161.45896999999999,0,0,0,0,7.95,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":761.14102000000014},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":761.14102000000014},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.0297093866666671},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Apollo Middle",0,0,0,0,0,220.1,224.25,178.75,205.70000000000002,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":835.80000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":835.80000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.2288000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Moses McKissack Middle",0,0,0,0,0,78.45,78.3,79.75,80.650000000000006,0,0,0,0,14,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":331.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":331.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Bellevue Middle",0,0,0,0,0,165.9,171.25,147.5,140.55000000000001,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":632.20000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":632.20000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6858666666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Bellshire Elementary",60.2,53.95,62.25,60.4,80.5,0,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":318.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":318.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Nashville Big Picture High School",0,0,0,0,0,0,0,0,0,49,29.45,29.900000000000002,25.05,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":133.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":133.4},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Buena Vista Elementary",55.85,44.7,57.050000000000004,45.45,39.5,0,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":243.55},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":243.55},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Cane Ridge High School",0,0,0,0,0,0,0,0,0,468.5,434.70537999999999,437.65000000000003,416.33994000000001,8.75,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1765.94532},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1765.94532},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2.3545937600000002},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":4.0637812800000006},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":4.7091875200000004},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Ida B. Wells Elementary",40,41.4,36.6,57,53.800000000000004,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":228.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":228.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Cane Ridge Elementary",209.9,187.65,204.85,195.4,196.85,0,0,0,0,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":999.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":999.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.6657333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Chadwell Elementary",55.4,55.65,65.849999999999994,70.900000000000006,58.85,0,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":307.64999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":307.64999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Charlotte Park Elementary",84.65,86.75,90.75,59.65,92.45,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":414.24999999999994},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":414.24999999999994},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1046666666666665},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Cockrill Elementary",53.800000000000004,53.550000000000004,69.45,57.65,55.25,0,0,0,0,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":293.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":293.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","W. A. Bass Adult Program",0,0,0,0,0,0,0,0,0,26.1,17.375,30.725000000000001,58.625,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":132.82499999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":132.82499999999999},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","W.A. Bass Alternative Learning Center",0,0,0,0,0,0,0,0,0,8.4499999999999993,20.8,15.75,12.99423,0.35000000000000003,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":58.344230000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":58.344230000000003},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Cole Elementary",148.25,142.15,130.1,134.44999999999999,156.75,0,0,0,0,0,0,0,0,4.95,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":716.65000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":716.65000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9110666666666669},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Hattie Cotton Elementary",46.550000000000004,45.95,42.050000000000004,66.849999999999994,56.550000000000004,0,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":258.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":258.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Crieve Hall Elementary",88,95.4,102.35000000000001,74.8,82.8,0,0,0,0,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":445.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":445.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1876},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Croft Middle",0,0,0,0,0,186.93333000000001,170.5,155.20000000000002,147.05000000000001,0,0,0,0,11,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":670.68333000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":670.68333000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7884888800000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Cumberland Elementary",57.800000000000004,53.2,70.350000000000009,75.850000000000009,91.8,0,0,0,0,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":351.00000000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":351.00000000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Dan Mills Elementary",91.55,113,95,87.45,96.05,0,0,0,0,0,0,0,0,6.05,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":489.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":489.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3042666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Dodson Elementary",83.4,83,72.400000000000006,85.8,83.2,0,0,0,0,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":412.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":412.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1008},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Donelson Middle",0,0,0,0,0,204.05,187.02,179.03,186.98500000000001,0,0,0,0,12,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":769.08500000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":769.08500000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.0508933333333337},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","DuPont Elementary",75.05,61.85,75,57,76.8,0,0,0,0,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":348.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":348.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","DuPont Tyler Middle",0,0,0,0,0,144.46922999999998,149.72691,153.1,149.46922999999998,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":603.76537000000008},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":603.76537000000008},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6100409866666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","DuPont Hadley Middle",0,0,0,0,0,176.97307000000001,148.29230000000001,170.99999,148.5,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":650.76535999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":650.76535999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7353742933333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Eakin Elementary",104.55,122.65,115.60000000000001,110.3,114.35000000000001,0,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":568.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":568.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5158666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","East Nashville Magnet High School",0,0,0,0,0,0,0,0,0,205.45000000000002,195.67793999999998,159.9,162.05000000000001,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":723.0779399999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":723.0779399999999},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9282078399999998},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Thomas A. Edison Elementary",142.1,140.65,127.35000000000001,138,150.30000000000001,0,0,0,0,0,0,0,0,4.3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":702.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":702.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8738666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Fall-Hamilton Elementary",68.05,56.35,42.75,42.1,41.65,0,0,0,0,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":252.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":252.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Gateway Elementary",41.35,43.7,61,63.35,56,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":265.39999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":265.39999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Glencliff Elementary",107.2,98.100000000000009,86.8,105.60000000000001,100,0,0,0,0,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":501.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":501.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3378666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Glencliff High School",0,0,0,0,0,0,0,0,0,259.30072999999999,334.02537000000001,280.72150999999997,310.90219999999999,26.27684,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1211.2266500000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1211.2266500000001},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.2299377333333337},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Glendale Elementary",83,83.100000000000009,80,79.95,77.45,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":403.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":403.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0760000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Glengarry Elementary",56.300000000000004,78.900000000000006,77.650000000000006,79.100000000000009,85.600000000000009,0,0,0,0,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":381.55000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":381.55000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0174666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Glenn Elementary",33.799999999999997,28.2,24.05,30.55,28,0,0,0,0,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":147.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":147.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Glenview Elementary",123.15,119.35000000000001,120.5,118.60000000000001,117.8,0,0,0,0,0,0,0,0,2.75,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":602.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":602.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6057333333333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Goodlettsville Elementary",59.2,63.65,55.9,67.3,64.099999999999994,0,0,0,0,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":314.14999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":314.14999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Goodlettsville Middle",0,0,0,0,0,142.83076,146.15,134.19999999999999,125.25,0,0,0,0,11.450000000000001,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":559.88076000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":559.88076000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.49301536},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Gower Elementary",101.85000000000001,102.10000000000001,129.1,117,139.6,0,0,0,0,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":597.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":597.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5937333333333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Gra-Mar Middle",0,0,0,0,0,67.3,75.05,87.5,82.45,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":320.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":320.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Granbery Elementary",147.9,136.9,160.1,136.95000000000002,147.45000000000002,0,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":730.30000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":730.30000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9474666666666669},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","H. G. Hill Middle",0,0,0,0,0,174.23846,169.16922,155.87499,144.79742999999999,0,0,0,0,6.7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":650.78010000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":650.78010000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7354136000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","East Nashville Middle",0,0,0,0,0,105.76794,107.3,92.4,108.05,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":416.51794000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":416.51794000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1107145066666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Harpeth Valley Elementary",151.5,150.95000000000002,139.65,127.95,163.85,0,0,0,0,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":738.90000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":738.90000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9704000000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Harris-Hillman Special Education",2,0,0,0,1,0.41025,1,0,0,0.65,1,0.05,2,154.30000000000001,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":162.41025000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":88.316612319287231},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":74.093637680712618},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Haynes Middle",0,0,0,0,0,58.300000000000004,61.4,53.800000000000004,59.95,0,0,0,0,10,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":243.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":243.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Haywood Elementary",134.05000000000001,110.7,129,129.15,114.85000000000001,0,0,0,0,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":622.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":622.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6606666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Head Middle",0,0,0,0,0,161.25,173.05,114.10000000000001,119.10000000000001,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":567.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":567.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5133333333333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Henry C. Maxwell Elementary",104.2,125.85000000000001,111.3,123.55,125.65,0,0,0,0,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":592.55000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":592.55000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5801333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Hermitage Elementary",57.4,59.75,51.6,55.050000000000004,65.599999999999994,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":289.39999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":289.39999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Hickman Elementary",89.05,97.3,80.600000000000009,90.75,98.15,0,0,0,0,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":458.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":458.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2236},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Meigs Middle",0,0,0,0,0,167.05,172.45000000000002,170.65,166.6,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":676.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":676.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8046666666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Hillsboro High",0,0,0,0,0,0,0,0,0,307.26342,296.78073999999998,289.72302999999999,244.58410000000001,17,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1155.3512899999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1155.3512899999998},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.0809367733333328},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Hillwood High",0,0,0,0,0,0,0,0,0,271.55903999999998,263.94303000000002,273.79251999999997,204.15460000000002,14.606919999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1028.05611},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1028.05611},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.7414829599999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Hull-Jackson Elementary",71.05,53,65,55.050000000000004,55,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":299.10000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":299.10000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Hume - Fogg High",0,0,0,0,0,0,0,0,0,222.70000000000002,220.20000000000002,224,217.15,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":884.05000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":884.05000000000007},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.3574666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Hunters Lane High",0,0,0,0,0,0,0,0,0,302.55,379.35,310.60000000000002,395.11153000000002,8.9500000000000011,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1396.5615300000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1396.5615300000002},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":2.5862461200000006},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.7241640800000004},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Inglewood Elementary",40.5,43.6,33.5,36.6,34.1,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":188.29999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":188.29999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Isaac Litton Middle",0,0,0,0,0,132.92178999999999,120.15,118.67051000000001,110.65,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":488.39229999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":488.39229999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3023794666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","J. E. Moss Elementary",181.85,138.05000000000001,145.45000000000002,138.6,155,0,0,0,0,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":766.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":766.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.0452000000000004},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Jere Baxter Middle",0,0,0,0,0,64.398519999999991,72.241659999999996,68.992289999999997,70.789100000000005,0,0,0,0,6.2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":282.62156999999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":282.62156999999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Joelton Elementary",49.65,51.35,52.300000000000004,37.800000000000004,47.4,0,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":239.50000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":239.50000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Joelton Middle",0,0,0,0,0,83.892300000000006,81.352519999999998,82.661490000000001,91.064070000000001,0,0,0,0,7.2307600000000001,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":346.20114000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":346.20114000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","John Early Middle",0,0,0,0,0,63.550000000000004,66.400000000000006,80.45,96.5,0,0,0,0,13.15,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":320.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":320.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Jones Elementary",47,56.95,57.050000000000004,64.3,71,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":296.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":296.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","John B. Whitsitt Elementary",80.100000000000009,79.3,74.2,78.2,88.850000000000009,0,0,0,0,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":402.65000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":402.65000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0737333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","John F. Kennedy Middle",0,0,0,0,0,194.83076,193.95000000000002,200.2269,186.77562999999998,0,0,0,0,5.9917899999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":781.77508},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":781.77508},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.0847335466666665},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","John Overton High",0,0,0,0,0,0,0,0,0,506.17613999999998,522.08114,451.89857999999998,436.86928999999998,19.538460000000001,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1936.5636099999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1936.5636099999999},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2.5820848133333332},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":4.7462544399999995},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":5.1641696266666663},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Julia Green Elementary",83.9,84.05,99,78,76.05,0,0,0,0,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":424},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":424},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1306666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Robert E. Lilliard Elementary",57.050000000000004,49.300000000000004,57.75,69,75.650000000000006,0,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":309.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":309.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Lakeview Elementary",98.350000000000009,110.60000000000001,96.45,111.85000000000001,129.44999999999999,0,0,0,0,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":553.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":553.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4765333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Lockeland Elementary",60,59,60,59.7,63,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":301.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":301.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Middle College High",0,0,0,0,0,0,0,0,0,0,24.1,33.751280000000001,35,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":92.851280000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":92.851280000000003},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Cora Howe School",0,0,0,0,1,0,0,1,0.05,1,0.57306999999999997,0.43845000000000001,0.83075999999999994,96.971139999999991,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":101.86341999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":42.683577186914889},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":59.179842813085102},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Maplewood High",0,0,0,0,0,0,0,0,0,184.85,213.8,208.9,198.1,18,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":823.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":823.65},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.1963999999999997},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Margaret Allen Middle",0,0,0,0,0,125.00948,115.85000000000001,98.95,92.45,0,0,0,0,10,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":442.25948},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":442.25948},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1793586133333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Martin Luther King Jr School",0,0,0,0,0,0,0,132.6,128,236,241.15,242,240.1,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1219.8499999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":260.60000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":959.25},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.252933333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","McGavock Elementary",48.1,54.15,46.75,39.1,53.75,0,0,0,0,0,0,0,0,2.9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":244.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":244.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","McGavock High",0,0,0,0,0,0,0,0,0,597.17300999999998,591.23262,594.10373000000004,458.37669,20.51342,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":2261.3994700000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":2261.3994700000003},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":3.0151992933333336},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":6.0455978800000008},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":6.0303985866666672},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","McMurray Middle",0,0,0,0,0,210.25,214.9,190.06,178.97474,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":796.18474000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":796.18474000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.1231593066666665},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","John Trotwood Moore Middle",0,0,0,0,0,190.49423999999999,177.88826,132.84258,139.97104999999999,0,0,0,0,6.63842,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":647.83455000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":647.83455000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7275588000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Mt. View Elementary",117.7,126.45,152.55000000000001,104.45,131.5,0,0,0,0,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":640.65000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":640.65000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7084000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Murrell at Glenn School",0,0,0,0,0,0.5,0,1.4000000000000001,1,0,0,0,0,60.4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":63.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":63.30000000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Napier Elementary",51.5,49.6,59.050000000000004,42.45,53.1,0,0,0,0,0,0,0,0,3.4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":259.10000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":259.10000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Nashville School Of The Arts",0,0,0,0,0,0,0,0,0,140.55000000000001,150.4,126.3,134.05000000000001,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":551.30000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":551.30000000000007},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4701333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Neely's Bend Elementary",51.300000000000004,52.050000000000004,57.4,71.05,79.75,0,0,0,0,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":316.55},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":316.55},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Norman Binkley Elementary",101.05,107.25,112.75,91.2,99.7,0,0,0,0,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":516.95000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":516.94999999999993},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3785333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Old Center Elementary",68.05,53.15,69.3,56.75,66.3,0,0,0,0,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":315.55},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":315.55},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","William Henry Oliver Middle",0,0,0,0,0,243.6,234.55,221.65,203.04166000000001,0,0,0,0,9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":911.84165999999993},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":911.84165999999993},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.4315777599999997},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Paragon Mills Elementary",110.2,108.25,110.85000000000001,108.35000000000001,111.15,0,0,0,0,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":551.80000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":551.80000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4714666666666669},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Park Avenue Elementary",60.65,75,67.7,83.850000000000009,77.2,0,0,0,0,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":367.40000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":367.40000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Pearl-Cohn High",0,0,0,0,0,0,0,0,0,153.35,152.5,137.65,143.03265999999999,37.65,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":624.18265999999994},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":624.18265999999994},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6644870933333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Pennington Elementary",45,56.9,59.550000000000004,47.85,63,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":272.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":272.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Percy Priest Elementary",112.60000000000001,98.55,109,95.95,117.2,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":533.29999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":533.29999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4221333333333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Rose Park Middle",0,0,0,0,0,120,119.05,101.04998999999999,91,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":431.09998999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":431.09998999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1495999733333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Rosebank Elementary",54.5,48,38.75,44.75,37.1,0,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":224.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":224.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Ruby Major Elementary",82.2,113,101.5,116,111.85000000000001,0,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":525.54999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":525.54999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4014666666666664},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","May Werthan Shayne Elementary School",121,162.95000000000002,125.05,170,138.5,0,0,0,0,0,0,0,0,4.75,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":722.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":722.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9260000000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Shwab Elementary",47.550000000000004,45.550000000000004,50.550000000000004,52.15,50.800000000000004,0,0,0,0,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":253.60000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":253.60000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","The Academy at Opry Mills",0,0,0,0,0,0,0,0,0,0,0,0,82.45,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":82.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":82.45},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","The Academy at Old Cockrill",0,0,0,0,0,0,0,0,0,0,0,0,102.9954,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":102.9954},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":102.9954},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Stanford Elementary",59,55.95,58,56,52,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":280.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":280.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Robert Churchwell Elementary",55.75,53.4,62.65,53.45,69.8,0,0,0,0,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":301.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":301.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Stratford STEM Magnet School",0,0,0,0,0,113.45,91.05,91.51921999999999,85.4,181.70767999999998,161.76152999999999,163.76150999999999,172.44605999999999,14.88266,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1075.97866},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":386.76890802891086},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":689.20975197108919},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.8692764266666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Madison Middle",0,0,0,0,0,135.28523000000001,119.81424,142.05000000000001,176.34130000000002,0,0,0,0,6.8871199999999995,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":580.37788999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":580.37788999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5476743733333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Stratton Elementary",87.350000000000009,95.25,94.5,109.7,107.85000000000001,0,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":495.65000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":495.65000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3217333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Sylvan Park Elementary",98.2,94.05,73.150000000000006,85.05,93.05,0,0,0,0,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":447.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":447.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1933333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Thurgood Marshall Middle",0,0,0,0,0,252.66273999999999,228.83456000000001,234.97048000000001,194.32177999999999,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":916.78955999999994},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":916.78955999999994},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.4447721599999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Tom Joy Elementary",75.900000000000006,73.3,72.2,77.150000000000006,79.150000000000006,0,0,0,0,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":381.69999999999993},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":381.69999999999993},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0178666666666665},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Tulip Grove Elementary",86.600000000000009,93.05,88.2,97.9,109.85000000000001,0,0,0,0,0,0,0,0,7.3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":482.90000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":482.90000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2877333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Tusculum Elementary",146.4,137.05000000000001,142.35,119.75,146.45000000000002,0,0,0,0,0,0,0,0,6.05,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":698.05000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":698.05000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8614666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Two Rivers Middle",0,0,0,0,0,105.49036,96.046149999999997,103.10384000000001,106.60769000000001,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":414.24804},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":414.24804},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1046614400000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Una Elementary",159,153.65,138.75,135.1,145.85,0,0,0,0,0,0,0,0,7.25,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":739.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":739.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9722666666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Carter-Lawrence Elementary",37.9,57.800000000000004,56.75,59,61.65,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":273.09999999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":273.09999999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Warner Elementary",47.4,43.75,37.35,45.85,86.55,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":260.89999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":260.89999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","West End Middle",0,0,0,0,0,138,111.85000000000001,112.75,121,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":488.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":488.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3029333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Westmeade Elementary",80.850000000000009,90.65,76.55,72.8,89.850000000000009,0,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":411.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":411.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0978666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Isaiah T. Creswell Middle School of the Arts",0,0,0,0,0,103.14615000000001,93.5,105.32845,93.844089999999994,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":396.81869},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":396.81869},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0581831733333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Whites Creek High",0,0,0,0,0,0,0,0,0,148.80000000000001,168.76730000000001,172.85127,152.55000000000001,14.997169999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":657.96573999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":657.96573999999998},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7545753066666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Wright Middle",0,0,0,0,0,213.28,175.53,174.20000000000002,173.6,0,0,0,0,5.8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":742.41},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":742.41},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.97976},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","The Academy at Hickory Hollow",0,0,0,0,0,0,0,0,0,0,0,0,131.07049000000001,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":131.07049000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":131.07049000000001},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Transitions at Bass",0,0,0,0,0,0,0,0,0,1.25,2.8000000000000003,4.3500000000000005,4.8,1.6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":14.800000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":14.800000000000002},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Johnson Alternative Learning Center",0,0,0,0,0,6.1000000000000005,14.200000000000001,24.3,22.400000000000002,15.25,29.757679999999997,15.44037,4.5,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":132.94804999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":67.507775598047871},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":65.440274401952124},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","The Cohn Learning Center",0,0,0,0,0,0,0,0,0,11.450000000000001,22.650000000000002,59.892300000000006,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":93.9923},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":93.9923},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Smith Springs Elementary School",100.00190000000001,107.25,100.70047,116.10000000000001,112.4,0,0,0,0,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":544.45236999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":544.45236999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4518729866666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Waverly-Belmont Elementary School",101.9,107.95,103.2,78.3,80.5,0,0,0,0,0,0,0,0,2.0499999999999998,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":473.90000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":473.90000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2637333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Smithson Craighead Academy",31,31.900000000000002,38.9,34.1,42.050000000000004,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":177.95000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":177.95000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},178.36624999999998,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":2486603.8912499994},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":2909326.5527624991},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":125059.91409925607}]
["Davidson County","KIPP Academy Nashville",0,0,0,0,0,100.95,96.9,91,73.8,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":362.65000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":362.65000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,361.81874999999997,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":5572008.7499999991},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":6519250.2374999989},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":280235.60088816908}]
["Davidson County","Lead Academy",0,0,0,0,0,0,0,0,0,153.20000000000002,105.25,99.45,47,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":405.90000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":405.90000000000003},"high","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0824},null,null,399.02125000000001,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":7668975.9313713983},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":8972701.8397045359},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":385699.33658570983}]
["Davidson County","New Vision Academy",0,0,0,0,0,60.5,58,48.1,33.049999999999997,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":199.64999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":199.64999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,198.14499999999998,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":3051432.9999999995},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":3570176.6099999994},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":153467.12445937717}]
["Davidson County","Liberty Collegiate Academy",0,0,0,0,0,126.75,106.8,103.2,113.45,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":450.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":450.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2005333333333332},null,448.29575,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":6903754.5499999998},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":8077392.823499999},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":347213.70541704219}]
["Davidson County","STEM Prep Academy",0,0,0,0,0,125.2,127.10000000000001,125.81333000000001,123.8,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":501.91333000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":501.91333000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3384355466666666},null,507.48874999999998,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":7815326.75},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":9143932.2974999994},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":393059.82567303616}]
["Davidson County","Nashville Prep",0,0,0,0,0,115.64870999999999,97.498710000000003,93.5,79.3,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":385.94742000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":385.94742000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.02919312},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","East End Preparatory School",105.8,109.4,108.65,112.15,109.65,107.95,91.3,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":744.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":744.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9863999999999999},546.26,195.46875,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":7615410.6600000001},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":3010218.75},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":12431986.409699999},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":534399.67094925186}]
["Davidson County","Cameron College Preparatory",0,0,0,0,0,165.75,164.1,145.95000000000002,141.65,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":625.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":625.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6678666666666668},null,627.30250000000001,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":9660458.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":11302736.444999998},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":485857.88609946473}]
["Davidson County","KIPP Nashville Collegiate High School",0,0,0,0,0,0,0,0,0,121.10000000000001,94.25,56.95,55.300000000000004,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":327.60000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":327.60000000000002},"high","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,328.21375,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":6308093.4889937537},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":7380469.3821226917},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":317255.84948999085}]
["Davidson County","Knowledge Academy",0,0,0,0,0,74.146549999999991,74.350000000000009,72.241370000000003,69.150000000000006,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":289.88792000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":289.88792000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,288.31779749999998,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":4440094.0814999994},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":5194910.0753549989},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":223307.69543912791}]
["Davidson County","LEAD Prep Southeast",0,0,0,0,0,119.60000000000001,123.35000000000001,149.15,135.11383999999998,86.042299999999997,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":614.25613999999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":528.07353598282373},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":86.182604017176246},"high","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6380163733333333},null,522.98874999999998,87.456939999999989,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":8054026.75},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":1680875.8127327613},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":11389835.99839733},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":489601.93561347027}]
["Davidson County","KIPP Nashville College Prep",0,0,0,0,0,95,88.4,90.95,71.100000000000009,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":345.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":345.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,342.37124999999997,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":5272517.2499999991},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":6168845.1824999982},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":265173.13702118408}]
["Davidson County","Nashville Classical",84.4,75.2,72,71.850000000000009,68.2,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":371.65000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":371.65000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},369.3862499999999,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":5149613.7112499988},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":6025048.0421624985},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":258991.89277369637}]
["Davidson County","Valor Flagship Academy",0,0,0,0,0,119.10000000000001,116.75,125.10000000000001,114,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":475.95000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":475.95000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2692000000000001},null,474.85624999999999,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":7312786.25},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":8555959.9124999996},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":367785.32498454727}]
["Davidson County","Purpose Prep",68,57.25,59.6,88,74.95,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":347.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":347.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},344.72250000000003,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":4805776.3724999996},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":5622758.3558249995},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":241699.12322583896}]
["Davidson County","Intrepid College Preparatory Charter School",0,0,0,0,0,117.5,119.75,89.25,85.8,81.05,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":493.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":412.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":81.05},"high","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3156000000000001},null,413.40000000000003,79.339999999999989,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":6366360.0000000009},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":1524872.548504639},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":9232742.0817504283},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":396877.39093706128}]
["Davidson County","Rocketship Nashville Northeast Elementary",66.25,89,78.150000000000006,73.3,89.55,0,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":397.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":397.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0593333333333332},403.15750000000003,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":5620418.7074999996},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":6575889.8877749993},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":282670.30516407016}]
["Davidson County","Nashville Academy of Computer Science",0,0,0,0,0,113.2,97.608969999999999,79.600000000000009,92.2,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":382.60897},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":382.60897},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0202905866666667},null,770.71999999999991,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":11869088},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":13886832.959999999},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":596937.50618653593}]
["Davidson County","Explore Community School",75.7,74.650000000000006,70.900000000000006,0,0,0,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":222.25000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":222.25000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},223.28375,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":3112798.75875},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":3641974.5477374997},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":156553.42081116675}]
["Davidson County","Knowledge Academies High School",0,0,0,0,0,0,0,0,0,105.85713,93.796989999999994,89.104739999999993,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":290.75885999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":290.75885999999997},"high","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,290.47874999999999,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":5582846.8842821009},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":6531930.8546100575},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":280780.68816446804}]
["Davidson County","Rocketship United",114.3,111.75,122.25,90.8,98.9,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":538},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":538},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4346666666666668},530.67250000000001,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":7398105.3224999998},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":8655783.2273249999},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":372076.31637059973}]
["Davidson County","STEM Prep High School",0,0,0,0,0,0,0,0,0,131.9,121.35000000000001,106.95,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":360.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":360.2},"high","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,364.15874999999994,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":6998937.2469468564},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":8188756.5789278215},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":352000.77260767767}]
["Davidson County","Valor Voyager Academy",0,0,0,0,0,120.7,126.4,120.75,110.85000000000001,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":479.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":479.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2792000000000001},null,483.37749999999994,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":7444013.4999999991},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":8709495.7949999981},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":374385.19747337844}]
["Davidson County","KIPP Nashville College Prep Elementary",62.45,66.650000000000006,0,0,0,0,0,0,0,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":131.10000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":131.10000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},132.53749999999999,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":1847705.2874999999},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":2161815.1863749996},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":92927.492532528719}]
["Davidson County","Strive Collegiate Academy",0,0,0,0,0,84.600000000000009,75.25,86,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":245.85000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":245.85000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,250.04249999999999,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":3850654.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":4505265.7649999997},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":193662.73924466333}]
["Davidson County","KIPP Academy Nashville Elementary School",96.4,104.55,94.100000000000009,106.05,0,0,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":402.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":402.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0722666666666667},399.23374999999999,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":5565717.7087500002},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":6511889.7192374999},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":279919.20265478408}]
["Davidson County","RePublic High School",0,0,0,0,0,0,0,0,0,171.06358,152.92884000000001,136.15575999999999,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":460.14818000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":460.14818000000002},"high","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2270618133333333},null,null,472.95349999999996,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":9089914.4047036637},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":10635199.853503285},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":457163.24929033092}]
["Davidson County","KA @ The Crossings",0,0,0,0,0,70,77.3,34,24.462059999999997,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":206.76206000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":206.76206000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,204.07990000000001,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":3142830.46},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":3677111.6381999999},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":158063.81898588027}]
["Davidson County","Brick Church: A LEAD Public School",0,0,0,0,0,79.350000000000009,60.5,79.5,74.400000000000006,0,0,0,0,8.75,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":302.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":302.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","ASD",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Neely's Bend: A LEAD Public School",0,0,0,0,0,118.7,110,132.63213999999999,71.350000000000009,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":436.68214},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":436.68214},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","ASD",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1644857066666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Davidson County","Rocketship Partners Community Prep",19.3,13.4,20.25,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":52.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":52.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","ASD",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Decatur County","Riverside High School",0,0,0,0,0,0,0,0,0,128.1,146.1,119.85000000000001,125.62857,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":524.67857000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":524.67857000000004},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3991428533333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Decatur County","Decaturville Elementary",50.4,47.35,45.7,42.75,40.75,0,0,0,0,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":229.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":229.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Decatur County","Parsons Elementary",59.550000000000004,59.75,65.2,64.5,80,0,0,0,0,0,0,0,0,10,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":339},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":339},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Decatur County","Decatur County Middle School",0,0,0,0,0,121.3,109.65,115.4,118.2,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":472.55},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":472.55},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2601333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["DeKalb County","De Kalb County High School",0,0,0,0,0,0,0,0,0,203.29838000000001,199.79670999999999,205.25145000000001,187.25436999999999,13,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":808.60091},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":808.60091},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.1562690933333331},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["DeKalb County","DeKalb Middle School",0,0,0,0,0,0,169.87787,171.94504999999998,165.31614999999999,0,0,0,13,5.5022899999999995,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":525.64135999999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":512.50383952879213},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":13.137520471207825},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4017102933333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["DeKalb County","Northside Elementary",0,0,56.292849999999994,161,205.61781999999999,198.02141,0,0,0,0,0,0,0,9.9642799999999987,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":630.89636000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":630.89636000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6823902933333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["DeKalb County","Smithville Elementary",175.80891,177.32320000000001,127.06261000000001,0,0,0,0,0,0,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":482.19472000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":482.19472000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2858525866666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["DeKalb County","DeKalb West Elementary",41,49.75,44.803800000000003,36,32,46.95,44,45,44.861529999999995,0,0,0,0,0.20094999999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":384.56628000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":384.56628000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0255100800000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Dickson County","Stuart Burns Elementary",106.60000000000001,90.05,87.75,107.55,96.5,105.9,0,0,0,0,0,0,0,5.3500000000000005,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":599.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":599.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5992000000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Dickson County","Charlotte Elementary",81.850000000000009,83.4,103.65,77.150000000000006,94.95,96.15,0,0,0,0,0,0,0,25.1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":562.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":562.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4993333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Dickson County","Centennial Elementary",90.350000000000009,111.55,102.05,111.25,100.85000000000001,136.9,0,0,0,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":657.94999999999993},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":657.94999999999993},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7545333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Dickson County","New Directions Academy",0,0.2,1,0.55000000000000004,0.4,0,1.85,3.9,5,4.1500000000000004,4.05,1.1500000000000001,0.8,17.350000000000001,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":40.400000000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":22.609978308026029},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":17.790021691973969},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Dickson County","Charlotte Middle School",0,0,0,0,0,0,158,135.85,128.69999999999999,0,0,0,0,9.15,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":431.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":431.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1512},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Dickson County","Creek Wood High School",0,0,0,0,0,0,0,0,0,247.35,250.47320999999999,228.92857000000001,223.45474999999999,12.591659999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":962.79819000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":962.79819000000009},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.56746184},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Dickson County","Dickson Elementary",53.7,52.15,48.5,58.6,52.65,53.2,0,0,0,0,0,0,0,9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":327.79999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":327.79999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Dickson County","Dickson Middle School",0,0,0,0,0,0,0,406.55,405.40000000000003,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":816.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":816.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.1785333333333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Dickson County","Dickson County High School",0,0,0,0,0,0,0,0,0,405.63153,339.90089,392.75999000000002,356.7,13.200000000000001,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1508.1924100000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1508.1924100000001},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2.0109232133333337},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":3.0327696400000006},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":4.0218464266666665},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Dickson County","The Discovery School",33.1,35,38,39.25,38.85,38.15,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":222.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":222.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Dickson County","Oakmont Elementary",75.350000000000009,95.850000000000009,81.25,94.2,92.65,94,0,0,0,0,0,0,0,11.1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":544.40000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":544.40000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4517333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Dickson County","Dickson Intermediate School",0,0,0,0,0,0,452.19371000000001,0,0,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":455.19371000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":455.19371000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2138498933333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Dickson County","Vanleer Elementary",31.05,36.1,32.25,44.4,36.300000000000004,54.95,0,0,0,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":240.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":240.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Dickson County","White Bluff Elementary",85.65,93.75,82.95,96.9,74.05,92.55,0,0,0,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":530.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":530.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4156},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Dickson County","W James Middle School",0,0,0,0,0,0,89.95,93.799989999999994,97.100000000000009,0,0,0,0,0.15,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":280.99998999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":280.99998999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Dyer County","Northview Middle School",0,0,0,0,0,0,124.5,147.80000000000001,156.75,0,0,0,0,11,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":440.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":440.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1734666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Dyer County","Dyer County High School",0,0,0,0,0,0,0,0,0,289.3,320.2,295.95,269.2,19,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1193.6500000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1193.6500000000001},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.1830666666666669},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Dyer County","Fifth Consolidated School",80.55,103.20119,73.600000000000009,93.45,81.150000000000006,95.80059,0,0,0,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":532.75178000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":532.75178000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4206714133333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Dyer County","Finley Elementary",47.65,47,39,38,43,61.15,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":275.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":275.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Dyer County","Holice Powell Elementary",31,32.4,26.400000000000002,29,37,38.200000000000003,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":194},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":194},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Dyer County","Newbern Elementary School",88.75,87.05,91.5,88,93.9,130,0,0,0,0,0,0,0,11,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":590.20000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":590.20000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5738666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Dyer County","Three Oaks Middle School",0,0,0,0,0,0,147.5,154.95000000000002,154.35,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":462.80000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":462.80000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2341333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Dyer County","Trimble Elementary",27,17.95,27,25.400000000000002,19,23,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":139.35000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":139.35000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Dyersburg City","Dyersburg Intermediate School",0,0,0,211.20000000000002,205.35,172.05,0,0,0,0,0,0,0,15,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":603.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":603.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6095999999999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Dyersburg City","Dyersburg High School",0,0,0,0,0,0,0,0,0,161.9,188.9,188.65,153,23.95,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":716.40000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":716.40000000000009},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9104000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Dyersburg City","Dyersburg Middle School",0,0,0,0,0,0,198.20000000000002,191.55,178.9,0,0,0,0,15,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":583.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":583.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5564},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Dyersburg City","Dyersburg Primary",217.9,210.1,172.55,0,0,0,0,0,0,0,0,0,0,17,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":617.54999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":617.54999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6467999999999998},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Fayette County","East Jr. High School",0,0,0,0,0,0,118.05951,106.05833,100.50595,0,0,0,0,13.96726,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":338.59105},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":338.59105},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Fayette County","Fayette Ware Comprehensive High School",0,0,0,0,0,0,0,0,0,251.59715,226.17202,194.45165,199.34931999999998,19,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":890.57014000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":890.57014000000004},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.3748537066666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Fayette County","La Grange Moscow Elementary",44.15,37.800000000000004,47.300000000000004,41.65,40.25,39.1,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":250.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":250.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Fayette County","Oakland Elementary",106.7,101.2,96.75,98.100000000000009,103.45,101.7,0,0,0,0,0,0,0,13,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":620.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":620.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6557333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Fayette County","Southwest Elementary",37.15,45.050000000000004,35.700000000000003,44.85,35.65,49.050000000000004,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":247.45000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":247.45000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Fayette County","West Junior High School",0,0,0,0,0,0,130.6,130.4,109.05,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":378.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":378.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0081333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Fayette County","Buckley-Carpenter Elementary School",93.75,93.600000000000009,78.900000000000006,83.5,104.8,103.10000000000001,0,0,0,0,0,0,0,12.700000000000001,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":570.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":570.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5209333333333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Fentress County","Allardt Elementary",31.25,49,51,44.15,48.7,40,40.1,52,32.700000000000003,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":388.90000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":388.90000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0370666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Fentress County","Clarkrange High School",0,0,0,0,0,0,0,0,0,87.65,67.099999999999994,73.8,56.050000000000004,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":288.60000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":288.60000000000002},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Fentress County","South Fentress Elementary School",59.35,62,67.8,57.2,62.300000000000004,56.300000000000004,70.25,57.7,71.25,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":566.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":566.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5097333333333331},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Fentress County","Pine Haven Elementary",50.95,52.550000000000004,41,44.5,52,57.300000000000004,55.7,52.300000000000004,55.4,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":461.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":461.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2311999999999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Fentress County","Fentress Co Adult High School",0,0,0,0,0,0,0,0,0,0,2.6,0.35000000000000003,4.45,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":7.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":7.4},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Fentress County","York Elementary",39.700000000000003,37,43.7,35.1,31.400000000000002,32.299999999999997,51.4,46.550000000000004,30.8,0,0,0,0,15,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":362.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":362.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Franklin County","Broadview Elementary",43.45,39,36.6,34.550000000000004,38.35,40.6,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":232.55},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":232.55},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Franklin County","Clark Memorial School",80.100000000000009,72.75,73.95,70.75,75.350000000000009,83.65,0,0,0,0,0,0,0,20,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":476.55000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":476.55000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2708000000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Franklin County","Cowan Elementary",33.950000000000003,38.450000000000003,38.6,41.550000000000004,41.5,31.55,0,0,0,0,0,0,0,13,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":238.60000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":238.60000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Franklin County","Decherd Elementary",60.9,53.45,56.9,50.9,63.550000000000004,46,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":331.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":331.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Franklin County","Franklin Co High School",0,0,0,0,0,0,0,0,0,334.69999000000001,316.26920999999999,303.47689000000003,297.96397999999999,32,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1284.4100699999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1284.4100699999999},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":2.1376402799999994},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.4250935199999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Franklin County","Huntland School",38,39.4,39.65,61.7,51.25,63.800000000000004,57.9,70.621420000000001,62.45,70.346149999999994,91.292299999999997,73.361519999999999,56,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":776.77139},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":485.39630953092222},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":291.37508046907772},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.0713903733333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Franklin County","North Middle School",0,0,0,0,0,0,207.1,201.95000000000002,223.45000000000002,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":634.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":634.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6919999999999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Franklin County","North Lake Elementary",41.6,35.700000000000003,42,48.25,43.5,45.5,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":256.55},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":256.55},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Franklin County","Rock Creek Elementary",49.85,53.5,52.85,51.95,41.6,48.4,0,0,0,0,0,0,0,15,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":313.14999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":313.14999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Franklin County","Sewanee Elementary",29.150000000000002,32.15,40.450000000000003,21,32,33.5,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":188.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":188.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Franklin County","South Middle School",0,0,0,0,0,0,96.75,128.19999999999999,122.5,0,0,0,0,20,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":367.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":367.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Humboldt City","Humboldt Junior/Senior High School",0,0,0,0,0,0,0,61.649209999999997,61.437950000000001,60.32273,76.654389999999992,47.613869999999999,59.361900000000006,18.93037,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":385.97041999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":129.43547398112875},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":256.53494601887121},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0292544533333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Humboldt City","East Elementary School",0,0,68.5,83.350000000000009,88.75,94,75.850000000000009,0,0,0,0,0,0,9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":419.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":419.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1185333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Humboldt City","Stigall Primary School",117.95,97.5,0,0,0,0,0,0,0,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":217.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":217.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Milan Special School District","Milan High School",0,0,0,0,0,0,0,0,0,164.65116999999998,143.49628999999999,140.18200000000002,163.40188999999998,29.681419999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":641.41277000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":641.41277000000002},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7104340533333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Milan Special School District","Milan Middle School",0,0,0,0,0,150.48438999999999,132.33425,154.23498000000001,154.72496999999998,0,0,0,0,5.11904,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":596.89762999999994},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":596.89762999999994},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5917270133333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Milan Special School District","Milan Elementary",147.55000000000001,136.55000000000001,136.4,119.65,134.69999999999999,0,0,0,0,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":679.84999999999991},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":679.84999999999991},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8129333333333331},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Trenton Special School District","Peabody High School",0,0,0,0,0,0,0,0,0,100.50833,93.25,106.83333,89.45,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":398.04165999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":398.04165999999998},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0614444266666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Trenton Special School District","Trenton Middle School",0,0,0,0,0,112.35000000000001,82.600000000000009,90.5,94.25,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":386.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":386.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0312000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Trenton Special School District","Trenton Elementary",103.75,96.8,96.7,89.2,104.4,0,0,0,0,0,0,0,0,9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":499.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":499.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3329333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bradford Special School District","Bradford High School",0,0,0,0,0,0,0,51,42.550000000000004,40.950000000000003,32.65,39,29,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":237.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":94.345662343185211},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":142.80433765681479},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bradford Special School District","Bradford Elementary",48,37,36.65,38,41,39.450000000000003,35,0,0,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":277.10000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":277.10000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Gibson County Special School District","Dyer Elementary",32.85,37.550000000000004,45.15,42.45,35.550000000000004,56.550000000000004,40.9,58.1,46.5,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":403.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":403.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0762666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Gibson County Special School District","Gibson County High School",0,0,0,0,0,0,0,0,0,112.78937000000001,132.13936999999999,117.78936999999999,113.17874,6.8500000000000005,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":482.74685000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":482.74685000000005},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2873249333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Gibson County Special School District","Kenton Elementary School",19.600000000000001,13,16,16,14,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":78.599999999999994},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":78.599999999999994},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Gibson County Special School District","South Gibson County High School",0,0,0,0,0,0,0,0,0,182.70000000000002,185.3,183.5,183.5,13,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":748},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":748},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9946666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Gibson County Special School District","Medina Elementary",173.70000000000002,162,187.25,0,0,0,0,0,0,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":526.95000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":526.95000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4052000000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Gibson County Special School District","Medina Middle School",0,0,0,189.8,203.5,192.75,201,201,175.1,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1166.1499999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1166.1499999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.1097333333333328},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Gibson County Special School District","Rutherford Elementary",22.35,23,16,24.5,22.05,39,37.35,35.5,32.35,0,0,0,0,9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":261.09999999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":261.09999999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Gibson County Special School District","Spring Hill Elementary",15,9.35,11,9,12,18,13.5,18.5,14.5,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":120.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":120.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Gibson County Special School District","Yorkville Elementary",12,18,12,14,10,9.85,14,19.8,16,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":125.64999999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":125.64999999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Giles County","Bridgeforth Middle School",0,0,0,0,0,0,116.55,147.07,111.89,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":382.51},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":382.51},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0200266666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Giles County","Elkton Elementary",25.25,23.5,33,36,34.5,37,25.5,34,30.25,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":282},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":282},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Giles County","Giles Co High School",0,0,0,0,0,0,0,0,0,181.59111999999999,203.60185999999999,171.22298000000001,183.32034999999999,6.3500000000000005,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":746.08631000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":746.08631000000003},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9895634933333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Giles County","Minor Hill School",47.75,34,47.5,41.75,45.550000000000004,39.800000000000004,31.55,38,43.2,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":370.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":370.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Giles County","Pulaski Elementary",116.3,131.35,142.65,0,0,0,0,0,0,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":397.29999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":397.29999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0594666666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Giles County","Richland Elementary",74.2,71.400000000000006,77.2,71.150000000000006,86.15,101.9,0,0,0,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":485},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":485},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2933333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Giles County","Richland School",0,0,0,0,0,0,83.275939999999991,84.329100000000011,80.402509999999992,101.75429,93.555419999999998,92.007930000000002,83.398969999999991,5.32911,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":624.05327},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":250.14365458460276},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":373.90961541539718},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6641420533333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Giles County","Southside Elementary",0,0,0,129.75,148,142.9,0,0,0,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":428.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":428.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1430666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Grainger County","Bean Station Elementary",56.1,48.4,66.5,56.258919999999996,68.75,72.45,78,0,0,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":448.45891999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":448.45891999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1958904533333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Grainger County","Grainger Co Adult High",0,0,0,0,0,0,0,0,0,0,0,0,7.2,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":7.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":7.2},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Grainger County","Grainger High School",0,0,0,0,0,0,0,0,0,232.31754000000001,241.86511000000002,213.20719,183.83922000000001,39.928570000000001,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":911.15763000000015},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":911.15763000000015},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.4297536800000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Grainger County","Joppa Elementary",67.3,57.9,59,78.991159999999994,71.850000000000009,70.55,76.3,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":482.89116000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":482.89116000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.28770976},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Grainger County","Rutledge Primary",65.5,46.4,0,0,0,0,0,0,0,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":119.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":119.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Grainger County","Rutledge Elementary School",0,0,63.4,62.4,77.400000000000006,64,65.45,0,0,0,0,0,0,23,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":355.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":355.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Grainger County","Rutledge Middle School",0,0,0,0,0,0,0,237.88269,222.59521000000001,0,0,0,0,10.583319999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":471.06121999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":471.06121999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2561632533333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Grainger County","Washburn School",38.550000000000004,35.4,55.45,31.400000000000002,40,52,45.050000000000004,49.300000000000004,45.15,41.615369999999999,37.776910000000001,45.642299999999999,38.740319999999997,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":556.07489999999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":392.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":163.7749},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4828663999999998},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Grainger County","Grainger Academy",0,0,0,0,0,0,0,0,0,0,0.1082,5.4349999999999996E-2,19.238949999999999,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":19.401499999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":19.401499999999999},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Greene County","Baileyton Elementary",32,32.299999999999997,39.950000000000003,24.7,38.450000000000003,36,32,28,42,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":306.39999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":306.39999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Greene County","Camp Creek Elementary",29,30,31.650000000000002,30.900000000000002,34,36.35,26.3,34.65,29,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":281.85000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":281.85000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Greene County","Chuckey Elementary",51.85,41.5,61,61.050000000000004,65,60,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":341.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":341.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Greene County","Chuckey Doak Middle School",0,0,0,0,0,0,134.05000000000001,151.85,146.15,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":436.04999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":436.04999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1627999999999998},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Greene County","Chuckey Doak High School",0,0,0,0,0,0,0,0,0,163.22315,135.30716000000001,159.14456999999999,153.46356,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":619.13843999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":619.13843999999995},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6510358399999998},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Greene County","Debusk Elementary",33.4,22.2,29.1,33,29,41,31,42.2,40,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":300.89999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":300.89999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Greene County","Doak Elementary",90.05,82.45,81.75,84.100000000000009,96,77.45,0,0,0,0,0,0,0,16,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":527.79999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":527.79999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4074666666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Greene County","Glenwood Elementary",19,24.45,20.650000000000002,12.450000000000001,26.2,15.450000000000001,23.55,17.7,16.25,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":176.70000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":176.70000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Greene County","McDonald Elementary",40.1,26,36.300000000000004,32.1,30.35,29,51,29.7,36.35,0,0,0,0,12,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":322.90000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":322.90000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Greene County","Mosheim Elementary",91.05,80.3,84.65,82.4,94.5,109.3,106.35000000000001,95,116.95,0,0,0,0,28,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":888.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":888.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.3693333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Greene County","Nolachuckey Elementary",31.25,32.299999999999997,28.6,34.200000000000003,37.700000000000003,37,35,41.95,36.700000000000003,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":314.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":314.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Greene County","North Greene High School",0,0,0,0,0,0,0,0,0,91.65,93.25,91.7,101.90127,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":382.50127000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":382.50127000000003},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0200033866666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Greene County","Ottway Elementary",17.650000000000002,20.75,18.45,32.700000000000003,27.75,18,23.400000000000002,30.650000000000002,26.35,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":215.70000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":215.70000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Greene County","South Greene High School",0,0,0,0,0,0,0,0,0,108.81204,131.05000000000001,111.67538,119.58741999999999,10,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":481.12484000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":481.12484000000001},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2829995733333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Greene County","West Greene High School",0,0,0,0,0,0,0,0,0,168.37306999999998,153.80000000000001,147.27691999999999,144.6,11,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":625.04998999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":625.04998999999998},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6667999733333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Greene County","West Pines Elementary",13.8,18.350000000000001,11.85,23,16.7,22,16,26.7,34.6,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":183},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":183},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Greeneville City","C Hal Henard Elementary",50.5,43.550000000000004,35.800000000000004,52.050000000000004,74,50.7,0,0,0,0,0,0,0,13,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":319.60000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":319.60000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Greeneville City","Eastview Elementary",47.45,48.35,50.550000000000004,50.800000000000004,61,60.6,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":318.75000000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":318.75000000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Greeneville City","Greeneville High School",0,0,0,0,0,0,0,0,0,206.75,213.55,229.68613999999999,197.27500000000001,27.35,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":874.61113999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":874.61113999999998},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.3322963733333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Greeneville City","Greeneville Middle School",0,0,0,0,0,0,224.83392000000001,242.82916,224.35,0,0,0,0,13,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":705.01308000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":705.01308000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8800348800000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Greeneville City","Highland Elementary",25,25.8,34,23.35,19,38.300000000000004,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":165.45000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":165.45000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Greeneville City","Tusculum View Elementary",57.85,54.300000000000004,62.9,53.1,59.35,60,0,0,0,0,0,0,0,10,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":357.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":357.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Greeneville City","Greeneville/Greene Co Center For Technology",0,0,0,0,0,0,0,0,0,0,0.17500000000000002,0.17500000000000002,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":0.35000000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0.35000000000000003},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Grundy County","Coalmont Elementary",26.880949999999999,18.657139999999998,21,29,22.921129999999998,28.928569999999997,22.96921,32.34807,25,0,0,0,0,15.3932,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":243.09827000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":243.09827000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Grundy County","Grundy County High School",0,0,0,0,0,0,0,0,0,170.43108999999998,165.05356999999998,178.73964999999998,124.15126000000001,21.82038,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":660.19594999999993},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":660.19594999999993},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.760522533333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Grundy County","North Elementary",25.483329999999999,27.759519999999998,27.549989999999998,32.9846,31.559179999999998,30.988439999999997,38.738430000000001,30.124979999999997,31.992289999999997,0,0,0,0,0.83588999999999991,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":278.01664999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":278.01664999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Grundy County","Palmer Elementary",13,9,12,12.996139999999999,14.9519,13.988449999999998,16.96922,12.99615,16.93844,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":122.8403},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":122.8403},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Grundy County","Pelham Elementary",21,21,6,10.928569999999999,14.982679999999998,14.917019999999999,20.62857,24.97306,13.915229999999999,0,0,0,0,0.9980699999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":149.3432},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":149.3432},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Grundy County","Swiss Memorial Elementary",22.138089999999998,21.79523,22.392849999999999,17.73845,18.974969999999999,14.736519999999999,29.419219999999999,18,24.440369999999998,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":190.63569999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":190.63569999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Grundy County","Tracy Elementary",25.380949999999999,30,40,47.341459999999998,33.771079999999998,37.301769999999998,27.878829999999997,38.6,41.274989999999995,0,0,0,0,3.6666499999999997,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":325.21573000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":325.21573000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamblen County","Alpha Elementary",95.5,104.35000000000001,93.4,104.25,104.4,119.45,0,0,0,0,0,0,0,11,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":632.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":632.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6862666666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamblen County","East Ridge Middle School",0,0,0,0,0,0,176.6,212.55,213.05,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":604.20000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":604.20000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6112000000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamblen County","Fairview Marguerite",76.5,67.900000000000006,68.95,97.3,72.55,94.25,0,0,0,0,0,0,0,8.9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":486.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":486.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2969333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamblen County","Hamblen County Alternative School",0.70000000000000007,0.1,0.70000000000000007,0,0.95000000000000007,0,3.15,5.45,9.2000000000000011,9.35,8.6,5,2.25,1.2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":46.650000000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":20.784653465346533},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":25.865346534653465},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamblen County","Hillcrest Elementary",65.95,90,84.3,103.25,93.2,118,0,0,0,0,0,0,0,10.3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":565},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":565},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5066666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamblen County","John Hay Elementary",44.15,50,52,45.95,52.050000000000004,48.300000000000004,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":292.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":292.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamblen County","Manley Elementary",74.350000000000009,78.7,84.75,98.65,102.45,88.95,0,0,0,0,0,0,0,15.700000000000001,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":543.55000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":543.55000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4494666666666669},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamblen County","Lincoln Heights Elementary",87.3,85,93.2,69.75,69.75,92.850000000000009,0,0,0,0,0,0,0,10,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":507.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":507.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3542666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamblen County","Russellville Elementary",76.5,89.5,75,101.15,82.8,99,0,0,0,0,0,0,0,36.550000000000004,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":560.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":560.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4946666666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamblen County","Lincoln Heights Middle School",0,0,0,0,0,0,188.75,175.15,175,0,0,0,0,10,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":548.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":548.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4637333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamblen County","Union Heights Elementary",45,45,39.450000000000003,42.25,54.050000000000004,46.7,0,0,0,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":276.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":276.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamblen County","West View Middle School",0,0,0,0,0,0,203.19999000000001,179.45000000000002,200.95000000000002,0,0,0,0,10.55,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":594.14999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":594.14999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5843999733333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamblen County","Whitesburg Elementary",29,33,31,34.049999999999997,38,38,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":203.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":203.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamblen County","Meadowview Middle School",0,0,0,0,0,0,223.75,227.15,191.65,0,0,0,0,10,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":652.54999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":652.54999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7401333333333331},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamblen County","Witt Elementary",38.6,44.2,33.75,28,30,36.550000000000004,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":211.10000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":211.10000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamblen County","Morristown East High",0,0,0,0,0,0,0,0,0,379.28165999999999,375.90000000000003,370.25626999999997,342.93664999999999,17,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1485.3745800000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1485.3745800000002},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":2.9414983200000004},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.9609988800000004},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamblen County","Morristown West High",0,0,0,0,0,0,0,0,0,379.75,383.13716999999997,432.59998000000002,309.23890999999998,30,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1534.72606},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1534.72606},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2.0463014133333335},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":3.1389042399999996},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":4.092602826666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamblen County","West Elementary",78.400000000000006,71.2,71,73.45,83.55,95.55,0,0,0,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":481.15000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":481.15000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2830666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Allen Elementary",65.099999999999994,83.850000000000009,86.850000000000009,103.25,80,95.75,0,0,0,0,0,0,0,5.1000000000000005,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":519.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":519.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3864000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Alpine Crest Elementary",42.5,39.800000000000004,59.9,51,42.75,42.5,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":278.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":278.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Apison Elementary School",74.650000000000006,88.2,95.7,108.45,93.05,100.35000000000001,0,0,0,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":567.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":567.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5130666666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Battle Academy For Teaching  Learning",73.25,67,60.9,65.599999999999994,53.9,39.300000000000004,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":360.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":360.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Bess T Shepherd Elementary",92.100000000000009,71.25,71.8,94.850000000000009,92.45,99.95,0,0,0,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":529.40000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":529.40000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4117333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Big Ridge Elementary",90.65,64.099999999999994,76.350000000000009,97,80.2,78.2,0,0,0,0,0,0,0,9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":495.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":495.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3213333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Brainerd High School",0,0,0,0,0,0,0,0,0,150.08000000000001,154.95000000000002,110.55,151.76,41,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":608.34},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":608.34},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6222400000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Tommie F. Brown Academy",48.7,47.2,45.550000000000004,46.75,43.050000000000004,43.9,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":275.15000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":275.15000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Brown Middle School",0,0,0,0,0,0,162.75,171.3,138.6,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":474.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":474.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2657333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Calvin Donaldson Environmental Science Academy",62.7,72.650000000000006,77.5,70.900000000000006,70.7,71,0,0,0,0,0,0,0,19,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":444.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":444.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1852},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Central High School",0,0,0,0,0,0,0,0,0,207.9,242.05,238.4,182.15,29,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":899.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":899.5},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.3986666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Normal Park Museum Magnet School",85.9,99.9,88,93,92.850000000000009,105.85000000000001,89.100000000000009,76.941659999999999,73.100000000000009,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":805.64166},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":805.64166},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.1483777599999998},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Chatt High Center For Creative Arts",0,0,0,0,0,0,71.350000000000009,88,84,94.8,93.05,90.100000000000009,65.099999999999994,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":586.40000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":243.35000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":343.04999999999995},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5637333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Chattanooga School For Arts And Sciences Upper",0,0,0,0,0,0,75,74,76.850000000000009,113,116,117,93.913319999999999,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":665.76332000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":225.85000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":439.91332},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7753688533333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Chattanooga School For The Arts And Science Lower",59,61,60,59,64,63,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":366},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":366},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Clifton Hills Elementary",124.5,105.75,88.2,87.55,89.15,96.850000000000009,0,0,0,0,0,0,0,2.65,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":594.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":594.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5857333333333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Daisy Elementary",57,58.1,75.7,57.35,71.100000000000009,63.95,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":383.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":383.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0218666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","McConnell Elementary",88.850000000000009,81.95,72.7,96,85.8,99.9,0,0,0,0,0,0,0,15.1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":540.30000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":540.30000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4408000000000003},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Dalewood Middle School",0,0,0,0,0,0,115.15,124.35000000000001,105.75,0,0,0,0,12,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":357.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":357.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Dupont Elementary",51.7,41.2,50,60.050000000000004,58.65,58,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":319.60000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":319.60000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","East Hamilton School",0,0,0,0,0,0,247.1,223.05,236.55,254.85,244.35,269,238.20000000000002,37.450000000000003,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1750.5500000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":722.14913606911455},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1028.4008639308856},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":4.6681333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","East Brainerd Elementary",215,193.3,166.25,172.35,189.20000000000002,174.8,0,0,0,0,0,0,0,18,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1128.9000000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1128.9000000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.0104000000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","East Lake Elementary",92.3,89.350000000000009,81.95,95.600000000000009,79.55,75.650000000000006,0,0,0,0,0,0,0,12,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":526.40000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":526.40000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4037333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","East Lake Academy Of Fine Arts",0,0,0,0,0,0,191.3,196.1,190.1,0,0,0,0,13.25,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":590.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":590.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5753333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","East Ridge Elementary",201.05,157.9,164.9,150.55000000000001,180.1,166.65,0,0,0,0,0,0,0,23.85,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1045},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1045},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.7866666666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","East Ridge High School",0,0,0,0,0,0,0,0,0,229.94,224.65,195.97,150.45000000000002,13.65,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":814.66000000000008},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":814.66000000000008},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.172426666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","East Ridge Middle School",0,0,0,0,0,0,252.4,210.45000000000002,230.65,0,0,0,0,8.9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":702.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":702.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8730666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","East Side Elementary",107.2,88.75,93.4,81.600000000000009,91.3,90.350000000000009,0,0,0,0,0,0,0,16,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":568.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":568.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5162666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Middle Valley Elementary",144.6,135.9,115.60000000000001,130.5,134.55000000000001,131.35,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":792.50000000000011},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":792.50000000000011},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.1133333333333337},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Hamilton County Collegiate High at Chattanooga State",0,0,0,0,0,0,0,0,0,28.900000000000002,12.9,46.550000000000004,47.1,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":135.45000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":135.45000000000002},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Harrison Elementary",72.100000000000009,63.9,58.35,69.150000000000006,69.350000000000009,75.600000000000009,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":408.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":408.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0892000000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Hamilton County High School",0,0,0,0,0,0,0,0,0,0,0,15.55,152.47999999999999,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":168.03},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":168.03},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Barger Academy",74.8,77,77.150000000000006,79.2,69.400000000000006,72,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":449.55000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":449.55000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1988000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Hunter Middle School",0,0,0,0,0,0,250.5,245,262.64999999999998,0,0,0,0,23,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":781.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":781.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.0830666666666664},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Hardy Elementary School",76.95,67.150000000000006,61.5,65.7,64.349999999999994,69.350000000000009,0,0,0,0,0,0,0,17.850000000000001,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":422.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":422.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1276000000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Loftis Middle School",0,0,0,0,0,0,216.85,192.9,197.95000000000002,0,0,0,0,5.5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":613.20000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":613.20000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6352000000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Lookout Mountain Elementary",35,25.900000000000002,25,32.85,20,27.85,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":166.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":166.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Hixson Elementary",66.55,63.75,71.350000000000009,61,78,81.7,0,0,0,0,0,0,0,0.70000000000000007,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":423.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":423.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1281333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Hixson High School",0,0,0,0,0,0,0,0,0,222.45000000000002,235.70000000000002,216.8,207.5,12,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":894.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":894.45},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.3852000000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Hixson Middle School",0,0,0,0,0,0,221.6,214.4,211.3,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":655.29999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":655.29999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7474666666666665},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Hillcrest Elementary",48,49.35,52,43,50.550000000000004,42.7,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":286.60000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":286.60000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","The Howard School",0,0,0,0,0,0,0,0,0,335.10831999999999,189.29165999999998,223.27499,158.6,26.400000000000002,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":932.67496999999992},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":932.67496999999992},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.487133253333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","North Hamilton Elementary",62.9,65.099999999999994,65.95,62.45,70,52.45,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":379.84999999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":379.84999999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0129333333333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Wolftever Creek Elementary",84.45,82.4,100.95,77,102.55,90.8,0,0,0,0,0,0,0,8.25,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":546.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":546.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4570666666666665},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Nolan Elementary",104.9,105.7,100,98,104.9,118,0,0,0,0,0,0,0,10.85,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":642.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":642.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7129333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Ooltewah Elementary",164.1,154.35,178.35,167.85,163.85,164.9,0,0,0,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":995.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":995.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.6543999999999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Ooltewah Middle School",0,0,0,0,0,0,248.69230000000002,245.15,245.45000000000002,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":744.29230000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":744.29230000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9847794666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Lakeside Academy",65,58,71.600000000000009,86.9,53.9,65.900000000000006,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":401.29999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":401.29999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0701333333333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Ooltewah High School",0,0,0,0,0,0,0,0,0,414.8,389.25,351.2,363.55,17,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1535.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1535.8},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2.0477333333333334},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":3.1431999999999998},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":4.0954666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Chattanooga School For The Liberal Arts",44,55,58,60,54,48,42,48,40,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":449},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":449},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1973333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Lookout Valley Middle / High School",0,0,0,0,0,0,59.85,43.25,60.75,53.45,35.75,43.35,54,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":351.40000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":164.31760844748857},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":187.08239155251144},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Red Bank Elementary",82.3,94.350000000000009,89.2,109.7,105.8,99.350000000000009,0,0,0,0,0,0,0,17.850000000000001,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":598.55000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":598.55000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5961333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Red Bank High School",0,0,0,0,0,0,0,0,0,227.25,190.25,186.55,178.23,14,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":796.28},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":796.28},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.1234133333333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Red Bank Middle School",0,0,0,0,0,0,196.55,186.75,184,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":573.29999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":573.29999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5287999999999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Rivermont Elementary",59.6,36.75,36.700000000000003,44.75,39.700000000000003,43.45,0,0,0,0,0,0,0,20,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":280.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":280.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Sale Creek Middle / High School",0,0,0,0,0,0,82.9,80,69.400000000000006,75.45,77.350000000000009,82.850000000000009,70.850000000000009,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":538.80000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":232.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":306.50000000000006},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4368000000000003},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Orchard Knob Elementary",68.55,74.5,69.350000000000009,85.100000000000009,91.8,86.850000000000009,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":477.15000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":477.15000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2724000000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Sequoyah High School",0,0,0,0,0,0,0,0,0,83.600000000000009,97.25,80.55,74.900000000000006,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":336.30000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":336.30000000000007},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Orchard Knob Middle",0,0,0,0,0,0,159.4,131.94999999999999,138.5,0,0,0,0,13,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":442.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":442.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1809333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Signal Mountain Middle/High School",0,0,0,0,0,0,200.65,184,199.9,187.1,158.05127999999999,150.6,157.45000000000002,17,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1254.75128},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":592.57855158428913},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":662.17272841571082},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.3460034133333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Snow Hill Elementary",85.9,86.9,84.75,93.8,79.55,89.4,0,0,0,0,0,0,0,0.3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":520.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":520.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3882666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Soddy Daisy High School",0,0,0,0,0,0,0,0,0,313,310.65000000000003,272.28332999999998,315.23333000000002,7.9666600000000001,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1219.1333200000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1219.1333200000001},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.2510221866666669},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Soddy Daisy Middle School",0,0,0,0,0,0,130.69999999999999,150.6,146.50076000000001,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":429.80075999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":429.80075999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1461353599999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Soddy Elementary",93.05,78.650000000000006,76.850000000000009,66.150000000000006,76.850000000000009,84.55,0,0,0,0,0,0,0,9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":485.10000000000008},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":485.10000000000008},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2936000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Spring Creek Elementary",88.05,107.60000000000001,105.35000000000001,128.1,123.25,112.85000000000001,0,0,0,0,0,0,0,20,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":685.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":685.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8272000000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Tyner Academy",0,0,0,0,0,0,0,0,0,163.30000000000001,123.96000000000001,106.7,142.19,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":538.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":538.15},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4350666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Tyner Middle Academy",0,0,0,0,0,0,157.35,133.65,141.45000000000002,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":435.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":435.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1612},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Thrasher Elementary",99.600000000000009,80.7,92,106.85000000000001,92.75,93.05,0,0,0,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":567.95000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":567.95000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5145333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Lookout Valley Elementary",49.75,48.9,45.35,38.700000000000003,50,40.200000000000003,0,0,0,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":278.89999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":278.89999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Woodmore Elementary",46.15,36.700000000000003,33,43.9,58.85,47.1,0,0,0,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":267.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":267.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Wallace A. Smith Elementary",96.9,91.100000000000009,85.5,100,103.7,114.35000000000001,0,0,0,0,0,0,0,15.1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":606.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":606.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6177333333333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Westview Elementary",87.75,86.25,90,97,78.900000000000006,121.05,0,0,0,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":564.94999999999993},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":564.94999999999993},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5065333333333331},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Hamilton County Virtual School",0,1.9000000000000001,0,0,1,1,3,0,5,3,5.1000000000000005,4.9800000000000004,3,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":27.98},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":11.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":16.080000000000002},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","STEM School Chattanooga",0,0,0,0,0,0,0,0,0,79.75,68.150000000000006,61,64,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":272.89999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":272.89999999999998},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hamilton County","Chattanooga Girls Leadership Academy",0,0,0,0,0,0,63.600639999999999,61.7,66.400000000000006,56,49,32.6,25,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":354.30064000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":191.70064000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":162.6},"all","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,191.5,161.21249999999998,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":2949100},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":3098418.3983590128},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":7075596.5260800449},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":304150.62651263713}]
["Hamilton County","Ivy Academy, Inc.",0,0,0,0,0,0,41.9,42.75,45,14,18.100000000000001,26,27,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":214.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":129.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":85.1},"all","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,129.76249999999999,85.643749999999997,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":1998342.4999999998},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":1646027.2665237482},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":4263912.6268327842},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":183287.96619001345}]
["Hamilton County","Chattanooga Charter School of Excellence",63,69.900000000000006,67,59.1,60,60,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":379},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":379},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0106666666666666},318.41374999999999,60.375,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":4439006.0887500001},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":929775},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":6281473.8738374999},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":270014.57857418037}]
["Hamilton County","Chattanooga Charter School of Excellence Middle School",0,0,0,0,0,0,104.10000000000001,49,25.1,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":178.20000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":178.20000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,153.929,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":2370506.5999999996},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":2773492.7219999996},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":119220.97959023679}]
["Hancock County","Hancock County Elementary",71.900000000000006,64.349999999999994,77,84,72.350000000000009,78.8,0,0,0,0,0,0,0,7.8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":456.20000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":456.20000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2165333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hancock County","Hancock High School",0,0,0,0,0,0,70.3,81.900000000000006,79,67.565249999999992,69.223069999999993,73.7,67.599999999999994,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":515.28832},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":233.92380093067911},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":281.36451906932086},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3741021866666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hardeman County","Bolivar Elementary",130.85,99,109,116.75,121.35000000000001,120.75,0,0,0,0,0,0,0,12.35,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":710.05000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":710.05000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8934666666666669},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hardeman County","Bolivar Middle School",0,0,0,0,0,0,117.55,116.75,110.10000000000001,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":351.40000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":351.40000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hardeman County","Central High School",0,0,0,0,0,0,0,0,0,193.20000000000002,191.37857,185.35,194.4,14,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":778.32857000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":778.32857000000001},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.0755428533333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hardeman County","Grand Junction Elementary",21.95,15.8,17,19.2,18.600000000000001,20,22.2,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":134.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":134.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hardeman County","Hornsby Elementary",13,24,15.450000000000001,28,16.45,21,17.2,23,12,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":170.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":170.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hardeman County","Middleton Elementary",63.6,48.75,53.6,53.550000000000004,34.5,50.5,50.95,0,0,0,0,0,0,7.2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":362.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":362.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hardeman County","Middleton High School",0,0,0,0,0,0,0,88.850000000000009,82.45,91.600000000000009,85.5,74.900000000000006,86.7,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":514},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":172.64352941176472},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":341.35647058823537},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3706666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hardeman County","Toone Elementary",26.3,20,29.2,29.650000000000002,18.650000000000002,32,29,28,20,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":232.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":232.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hardeman County","Whiteville Elementary",13.55,25.2,16,26.1,31.2,30.75,27.45,18,26,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":215.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":215.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hardin County","Hardin County High School",0,0,0,0,0,0,0,0,0,262.76618999999999,245.45452,279.30890999999997,235.86617999999999,10.4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1033.7958000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1033.7958000000001},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.7567888000000003},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hardin County","Hardin County Middle School",0,0,0,0,0,0,241.70000000000002,221.1,250.6438,0,0,0,0,10,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":723.44380000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":723.44380000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9291834666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hardin County","East Hardin Elementary",70.3,48.1,52.800000000000004,54.15,55.550000000000004,72.7,0,0,0,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":358.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":358.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hardin County","Northside Elementary",78.150000000000006,88.850000000000009,76.55,69.25,75.400000000000006,80,0,0,0,0,0,0,0,11,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":479.20000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":479.20000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2778666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hardin County","Parris South Elementary",65.400000000000006,72.8,73.75,73.650000000000006,77.75,65.400000000000006,0,0,0,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":435.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":435.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1619999999999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hardin County","Pickwick Southside School",29.400000000000002,23.3,25,29.150000000000002,23.8,20.95,26,19.95,23.7,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":221.24999999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":221.24999999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hardin County","West Hardin Elementary",37.35,28,27.5,21.45,41.25,33.25,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":188.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":188.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hawkins County","Bulls Gap School",29.95,28,31,29,31.3,36.450000000000003,66.650000000000006,72.650000000000006,62.25,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":388.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":388.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0353333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hawkins County","Carter's Valley Elementary",47.15,47.300000000000004,49.25,49.85,48.25,0,0,0,0,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":245.79999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":245.79999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hawkins County","Cherokee High School",0,0,0,0,0,0,0,0,0,271.8,273.7,241.20000000000002,259.05,15,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1060.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1060.75},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.8286666666666669},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hawkins County","Church Hill Elementary",73.8,57.1,65.400000000000006,54,78.45,0,0,0,0,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":331.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":331.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hawkins County","Church Hill Intermediate School",0,0,0,0,0,187.70000000000002,199.6,0,0,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":393.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":393.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0488},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hawkins County","Church Hill Middle School",0,0,0,0,0,0,0,190.85,201,0,0,0,0,11,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":402.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":402.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0742666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hawkins County","Clinch School",14,7,11,13,8,13.8,14,10.8,8,13,10,7,11.700000000000001,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":141.29999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":99.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":41.7},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hawkins County","Keplar Elementary",14,9.35,16,24.35,18.350000000000001,23,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":105.05000000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":105.05000000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hawkins County","Mt Carmel Elementary",63.95,48.7,49.550000000000004,44.45,52.7,0,0,0,0,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":263.35000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":263.35000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hawkins County","McPheeter's Bend Elementary",18,20.650000000000002,20.400000000000002,21,20.650000000000002,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":100.70000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":100.70000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hawkins County","Mooresburg Elementary",20,30,24.45,27.3,30,31,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":163.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":163.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hawkins County","Hawkins Elementary",0,0,0,89.3,114.7,115.75,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":319.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":319.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hawkins County","Joseph Rogers Primary School",81.2,76.45,84.75,0,0,0,0,0,0,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":247.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":247.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hawkins County","Rogersville Middle School",0,0,0,0,0,0,151.15,149.05000000000001,160.95000000000002,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":464.15000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":464.15000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2377333333333336},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hawkins County","St Clair Elementary",23.2,19,23.35,24.5,29.150000000000002,27,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":146.20000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":146.20000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hawkins County","Surgoinsville Elementary",69.650000000000006,59.550000000000004,62.800000000000004,66.400000000000006,70,0,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":329.40000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":329.40000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hawkins County","Surgoinsville Middle School",0,0,0,0,0,87.5,90.4,84.350000000000009,75.2,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":341.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":341.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hawkins County","Volunteer High School",0,0,0,0,0,0,0,0,0,266.25,300.95,257.7,273.10000000000002,17,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1115},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1115},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.9733333333333336},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rogersville City","Rogersville Elementary",71.55,70.25,71.650000000000006,69.350000000000009,73.150000000000006,67.05,69.150000000000006,68.5,72.55,0,0,0,0,9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":642.20000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":642.20000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7125333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Haywood County","Anderson Early Childhood",206.70000000000002,0,0,0,0,0,0,0,0,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":209.70000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":209.70000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Haywood County","East Side Elementary",0,0,0,0,213.05,223.70000000000002,0,0,0,0,0,0,0,14,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":450.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":450.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.202},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Haywood County","Haywood Elementary",0,193.75,174.80383999999998,197,0,0,0,0,0,0,0,0,0,18,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":583.55384000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":583.55384000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5561435733333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Haywood County","Haywood High School",0,0,0,0,0,0,0,0,0,213.39816999999999,196.47068999999999,223.25981999999999,225.13738000000001,47.903300000000002,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":906.1693600000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":906.16935999999998},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.4164516266666669},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Haywood County","Haywood Middle School",0,0,0,0,0,0,192.76010000000002,168.28686999999999,179.96010000000001,0,0,0,0,61,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":602.00707},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":602.00707},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6053521866666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Henderson County","Bargerton Elementary",28.150000000000002,24,22,27.75,37,25.75,24.400000000000002,32.6,39,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":260.64999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":260.64999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Henderson County","Beaver Elementary",25,29.25,37.25,34.700000000000003,40.950000000000003,37.85,41.050000000000004,41.9,32.700000000000003,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":324.64999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":324.64999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Henderson County","Lexington High School",0,0,0,0,0,0,0,0,1,216.95000000000002,209.9,204.20000000000002,232.25,28.25,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":892.55000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1.0326854101585097},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":891.51731458984159},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.3801333333333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Henderson County","Pin Oak Elementary",43.75,38,41,49.25,45.95,46,58.050000000000004,40.4,29.55,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":391.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":391.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0451999999999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Henderson County","Scotts Hill Elementary",24.3,37.35,28.900000000000002,36.700000000000003,39.1,40.35,37.550000000000004,41.5,35,0,0,0,0,11.65,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":332.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":332.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Henderson County","Scotts Hill High School",0,0,0,0,0,0,0,0,0,117.5,119,127.15,112,10,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":485.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":485.65},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2950666666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Henderson County","South Haven Elementary",40.35,38.75,38.25,31.05,32,47.25,33.75,26.55,37.6,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":325.55},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":325.55},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Henderson County","Westover Elementary",65.849999999999994,37.85,50.4,53.25,68.05,66.55,71.7,55.2,63.25,0,0,0,0,7.6000000000000005,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":539.69999999999993},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":539.69999999999993},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4391999999999998},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Henderson County","South Side Elementary",27,31.5,27,29.3,26.95,34.65,39.5,29.5,34,0,0,0,0,12.4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":291.79999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":291.79999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lexington City","Paul G. Caywood Elementary",96.350000000000009,84.15,86.850000000000009,99.600000000000009,92.75,77.5,0,0,0,0,0,0,0,12,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":549.20000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":549.20000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4645333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lexington City","Lexington Middle School",0,0,0,0,0,0,88.7,79.150000000000006,84.350000000000009,0,0,0,0,9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":261.20000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":261.20000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Henry County","Dorothy And Noble Harrelson School",49.9,45,49.5,53,56.95,73.900000000000006,50.4,58.800000000000004,51.25,0,0,0,0,9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":497.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":497.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3271999999999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Henry County","E. W. Grove School",0,0,0,0,0,0,0,0,0,335.65000000000003,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":337.65000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":337.65000000000003},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Henry County","Henry Elementary",44.25,31.35,33.549999999999997,33.65,35.450000000000003,37,28,33.9,30.35,0,0,0,0,10,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":317.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":317.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Henry County","Henry Co High School",0,0,0,0,0,0,0,0,0,0,349.75,317.05,295.96789999999999,19,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":981.76789999999994},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":981.76789999999994},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.6180477333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Henry County","Lakewood Elementary",74.5,62.300000000000004,74.600000000000009,84.850000000000009,93.7,70.05,0,0,0,0,0,0,0,9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":469.00000000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":469.00000000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2506666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Henry County","Lakewood Middle School",0,0,0,0,0,0,100.8,100.15,89,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":291.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":291.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Paris Special School District","W O Inman Middle School",0,0,0,0,0,0,193.75,184.05,166.45000000000002,0,0,0,0,14.6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":558.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":558.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4902666666666669},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Paris Special School District","W G Rhea Elementary",152.45000000000002,166,173.5,0,0,0,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":492.95000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":492.95000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3145333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Paris Special School District","Paris Elementary",0,0,0,179.55,183.65,183.8,0,0,0,0,0,0,0,10,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":557},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":557},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4853333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hickman County","Centerville Elementary",117.10000000000001,111.35000000000001,103.45,0,0,0,0,0,0,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":338.90000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":338.90000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hickman County","Centerville Intermediate School",0,0,0,111.25,137.55000000000001,120.5,0,0,0,0,0,0,0,9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":378.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":378.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0087999999999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hickman County","East Hickman Elementary",128,149.5,122.85000000000001,0,0,0,0,0,0,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":402.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":402.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0729333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hickman County","East Hickman Intermediate School",0,0,0,133.75,122.10000000000001,129,0,0,0,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":390.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":390.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0422666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hickman County","East Hickman Middle School",0,0,0,0,0,0,138.35,131.30000000000001,144.65,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":419.29999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":419.29999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1181333333333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hickman County","East Hickman High School",0,0,0,0,0,0,0,0,0,136.70000000000002,116.9,134.30000000000001,112,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":504.90000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":504.90000000000003},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3464},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hickman County","Hickman Co Middle School",0,0,0,0,0,0,118.10000000000001,109.45,127.95,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":360.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":360.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Hickman County","Hickman Co Sr High School",0,0,0,0,0,0,0,0,0,126.25,121.8,133.6,123.8,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":513.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":513.44999999999993},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3692000000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Houston County","Erin Elementary",55.050000000000004,69.7,74.55,62.2,53,61,0,0,0,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":378.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":378.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0093333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Houston County","Houston Co Middle School",0,0,0,0,0,0,99.4,92,97.100000000000009,0,0,0,0,10,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":298.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":298.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Houston County","Houston Co High School",0,0,0,0,0,0,0,0,0,108.74236999999999,100.84618,115.12277,78.693529999999996,5.0151699999999995,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":408.42002000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":408.42002000000002},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0891200533333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Houston County","Tennessee Ridge Elementary",45.7,26.5,45.85,32.6,38,36.050000000000004,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":225.70000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":225.70000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Humphreys County","Lakeview Elementary",32.6,41,32,33.65,29,43.65,34.892299999999999,46.35,42.800000000000004,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":335.94230000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":335.94230000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Humphreys County","Mc Ewen Elementary",75.100470000000001,67.150469999999999,62.100469999999994,70.750469999999993,73.900000000000006,62.15,0,0,0,0,0,0,0,16,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":427.15188000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":427.15188000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.13907168},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Humphreys County","McEwen Jr. High School",0,0,0,0,0,0,60.080759999999998,77.850000000000009,67.349999999999994,0,0,0,0,10.99615,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":216.27691000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":216.27691000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Humphreys County","Mc Ewen High School",0,0,0,0,0,0,0,0,0,77.162149999999997,77.375630000000001,64.418570000000003,58.649919999999995,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":278.60626999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":278.60626999999999},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Humphreys County","Waverly Central High School",0,0,0,0,0,0,0,0,0,133.40380000000002,134.71790999999999,119.64481000000001,120.19483,11.782029999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":519.74338},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":519.74338},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3859823466666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Humphreys County","Waverly Elementary",131.4,112.05,114.2,100.35000000000001,0,0,0,0,0,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":460},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":460},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2266666666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Humphreys County","Waverly Jr High School",0,0,0,0,97.45,97.100000000000009,101.25,102.65213,117.4,0,0,0,0,57,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":572.85212999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":572.85212999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.52760568},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Jackson County","Jackson County High School",0,0,0,0,0,0,0,0,0,111.33074999999999,94.623009999999994,104.56536,97.796149999999997,8.3846000000000007,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":416.69986999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":416.69986999999998},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1111996533333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Jackson County","Dodson Branch Elementary",37.200000000000003,30,29.75,25.45,27.6,26,22.3,24,25.45,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":247.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":247.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Jackson County","Gainesboro Elementary",82.7,73.400000000000006,76.900000000000006,78,0,0,0,0,0,16,0,0,1,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":331},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":313.84451219512198},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":17.155487804878049},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Jackson County","Jackson County Middle School",0,0,0,0,65.599999999999994,87.350000000000009,85,85.55,91.7,0,0,0,0,10,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":425.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":425.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1338666666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Jefferson County","Dandridge Elementary",86.7,77.95,71.600000000000009,86,87.25,89.55,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":500.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":500.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3334666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Jefferson County","Jefferson Elementary",76.5,76.7,66.75,66.349999999999994,85,93,0,0,0,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":467.29999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":467.29999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2461333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Jefferson County","Jefferson Middle School",0,0,0,0,0,0,194.20000000000002,226.6,206.05,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":634.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":634.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6929333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Jefferson County","Jefferson Co High School",0,0,0,0,0,0,0,0,0,542.67511999999999,527.85,493.36153000000002,485,14,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":2062.8866499999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":2062.8866499999999},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2.7505155333333331},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":5.2515465999999993},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":5.5010310666666662},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Jefferson County","Maury Middle School",0,0,0,0,0,0,188.5,210.1,206.85,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":611.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":611.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6305333333333336},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Jefferson County","New Market Elementary",52.550000000000004,40.5,49.800000000000004,48.2,47.6,61.1,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":300.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":300.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Jefferson County","Piedmont Elementary",56.6,60.35,69.05,56.85,62,77.55,0,0,0,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":385.40000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":385.40000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0277333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Jefferson County","Rush Strong Elementary",33.25,34.4,52.800000000000004,34.25,57,59.25,65,57.1,64,0,0,1,1,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":465.05000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":463.02385905674771},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":2.0261409432523689},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2401333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Jefferson County","Talbott Elementary",43.2,45.25,31.95,34.049999999999997,39,28,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":221.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":221.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Jefferson County","White Pine Elementary",87.45,88.3,87.65,96.9,87.25,91,107.35000000000001,101.4,72.45,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":825.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":825.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.202},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Jefferson County","Mount Horeb Elementary School",84.7,87.9,77,88.65,97.65,101.55,0,0,0,0,0,0,0,11.35,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":548.79999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":548.79999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4634666666666665},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Johnson County","Doe Elementary",22.95,24.7,22,23.2,26.7,27.900000000000002,37.550000000000004,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":185.00000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":185.00000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Johnson County","Johnson Co High School",0,0,0,0,0,0,0,0,0,143.74285,153.34210000000002,125.90998999999999,162.20268999999999,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":588.19763},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":588.19763},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5685270133333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Johnson County","Johnson Co Middle School",0,0,0,0,0,0,0,158.43047000000001,165.21665999999999,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":327.64713},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":327.64713},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Johnson County","Laurel Elementary",11.25,7,6,6,8,10.1,9,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":57.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":57.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Johnson County","Mountain City Elementary",56.050000000000004,60.800000000000004,61.75,59.25,59.5,60.800000000000004,61,0,0,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":422.15000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":422.15000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1257333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Johnson County","Roan Creek Elementary",34.200000000000003,50,50.9,42,53.800000000000004,62.85,52,0,0,0,0,0,0,2.2000000000000002,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":347.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":347.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Johnson County","Shady Valley Elementary",2,3,3,5,1,9,6,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":29},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":29},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Amherst Elementary School",126,124.35000000000001,127.15,144.1,108.12475000000001,128.4,0,0,0,0,0,0,0,14.65,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":772.77475000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":772.77475000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.0607326666666665},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Adrian Burnett Elementary",75.25,73,86,90.2,96.3,75.45,0,0,0,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":500.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":500.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3338666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Richard Yoakley School",0,0,0,0,0,0,1.1722900000000001,1.87947,5.6117900000000001,15.329600000000001,12.238429999999999,12.394579999999999,10.00816,11.01484,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":69.649159999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":10.291054456127402},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":59.358105543872604},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Austin East High/Magnet",0,0,0,0,0,0,0,0,0,149.6283,161.07407000000001,160.05036999999999,123.38678,13.99832,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":608.13783999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":608.13783999999998},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6217009066666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Ball Camp Elementary",91.95,94.100000000000009,90.95,87.45,98.15,96.65,0,0,0,0,0,0,0,15,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":574.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":574.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5313333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Bearden Elementary",52.9,60,59.15,57.85,69.600000000000009,66.25,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":366.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":366.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Bearden Middle School",0,0,0,0,0,0,460.57495999999998,402.24178000000001,426.09447,0,0,0,0,24.778829999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1313.69004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1313.69004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.5031734399999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Blue Grass Elementary",96,81,87.4,87.65,106.95,122,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":581},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":581},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5493333333333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Bearden High School",0,0,0,0,0,0,0,0,0,539.34811999999999,509.14747999999997,501.34958,490.79500999999999,43.760489999999997,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":2084.4006800000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":2084.4006800000002},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2.779200906666667},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":5.3376027200000014},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":5.5584018133333339},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Bonny Kate Elementary",62.4,54.050000000000004,64.7,56.15,49.45,52.7,0,0,0,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":343.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":343.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Beaumont Elementary/Magnet",102.8,97.3,96.5,83.55,87.5,70,0,0,0,0,0,0,0,11.35,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":549.00000000000011},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":549.00000000000011},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4640000000000004},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Belle Morris Elementary",71.100000000000009,68.8,76.900000000000006,75.350000000000009,80.3,77.400000000000006,0,0,0,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":451.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":451.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2049333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Brickey McCloud Elementary",157.75,141.9,153,163.95000000000002,167.3,166.9,0,0,0,0,0,0,0,17,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":967.80000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":967.80000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.5808},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Carter Elementary",98.95,83.9,90.65,98.55,106.15,90.5,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":569.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":569.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5192000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Carter High School",0,0,0,0,0,0,0,0,0,264.86113,237.70893000000001,211.2996,189.20918999999998,30.516389999999998,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":933.5952400000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":933.5952400000001},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.4895873066666669},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Carter Middle School",0,0,0,0,0,0,264.95999999999998,247.95192,255.38,0,0,0,0,10.9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":779.19191999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":779.19191999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.0778451200000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Cedar Bluff Elementary",190.25,184.5,165.65,184.05,190.6,215.65,0,0,0,0,0,0,0,0.35000000000000003,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1131.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1131.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.0161333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Cedar Bluff Middle School",0,0,0,0,0,0,191.89076,206.64998,209.84230000000002,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":611.38304000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":611.38304000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6303547733333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Central High School",0,0,0,0,0,0,0,0,0,294.59000000000003,281.85000000000002,267.05,210.42000000000002,14.4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1068.3100000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1068.3100000000002},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.8488266666666671},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Copper Ridge Elementary",67.75,65.650000000000006,85.9,89.4,95.600000000000009,96,0,0,0,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":507.30000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":507.30000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3528000000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Chilhowee Intermediate",0,0,0,67.599999999999994,66.349999999999994,97.600000000000009,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":232.55},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":232.55},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Corryton Elementary",37.200000000000003,23.75,34,33.1,40.550000000000004,36,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":204.60000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":204.60000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Dogwood Elementary",91.95,103.25,99.350000000000009,90.7,90.9,99.2,0,0,0,0,0,0,0,22.6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":597.95000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":597.95000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5945333333333336},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Christenberry Elementary",92.850000000000009,76.45,78.45,68.45,81.75,84.5,0,0,0,0,0,0,0,16,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":498.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":498.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3291999999999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","South Doyle High School",0,0,0,0,0,0,0,0,0,266.03688,288.89596999999998,259.63112999999998,228.93512999999999,28.882539999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1072.38165},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1072.38165},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.8596843999999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","A L Lotts Elementary",152.75,166.75,147,165.29820999999998,157.70000000000002,145.9,0,0,0,0,0,0,0,12,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":947.39820999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":947.39820999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.5263952266666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","South Doyle Middle School",0,0,0,0,0,0,336.29998000000001,322.22496999999998,334.24997000000002,0,0,0,0,24.008300000000002,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1016.78322},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1016.78322},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.7114219200000003},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","East Knox Elementary",69.45,65.650000000000006,65.45,69.55,61.75,80.95,0,0,0,0,0,0,0,14,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":426.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":426.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1381333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Farragut Intermediate",0,0,0,338.5,382.5,349.1,0,0,0,0,0,0,0,2.35,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1072.4499999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1072.4499999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.8598666666666661},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Farragut Middle School",0,0,0,0,0,0,507.48331000000002,469.64999,493.50830999999999,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1470.6416099999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1470.6416099999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":2},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.9217109599999995},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Fair Garden Family/Community Center",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Farragut High School",0,0,0,0,0,0,0,0,0,461.39908000000003,456.01137999999997,473.12714,425.04644000000002,15.080489999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1830.6645300000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1830.6645300000002},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2.4408860400000005},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":4.3226581200000016},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":4.8817720800000011},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Farragut Primary",306.60000000000002,336.75,329.45,0,0,0,0,0,0,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":978.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":978.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.6101333333333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Gap Creek Elementary",14,12,17.7,20.650000000000002,15,22.35,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":101.70000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":101.70000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Fountain City Elementary",63,56.45,47.45,52,69.2,70.2,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":358.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":358.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Fulton High School",0,0,0,0,0,0,0,0,0,228.56057999999999,253.42534000000001,240.61340999999999,184.67955999999998,27.561900000000001,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":934.84079000000008},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":934.84079000000008},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.4929087733333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Gibbs Elementary",140.9,152.4,145,125.15,139.55000000000001,151.9,0,0,0,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":856.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":856.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.2850666666666664},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Gibbs High School",0,0,0,0,0,0,0,0,0,257.72032000000002,259.0093,236.65183999999999,221.39105000000001,28.630329999999997,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1003.40284},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1003.40284},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.6757409066666664},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Halls Elementary",119.7,114.2,128.1,132.80000000000001,134.30000000000001,123.35000000000001,0,0,0,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":756.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":756.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.0171999999999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Green Magnet Math And Science Academy",51.800000000000004,60,58.95,55.75,54.65,56.800000000000004,0,0,0,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":339.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":339.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Halls High School",0,0,0,0,0,0,0,0,0,298.18831,312.93792999999999,278.95475999999996,294.38414999999998,25.13711,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1209.6022599999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1209.6022599999999},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.2256060266666662},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Gresham Middle School",0,0,0,0,0,0,261.02447000000001,271.82882000000001,278.99392,0,0,0,0,13.2788,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":825.12601000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":825.12601000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.2003360266666672},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Halls Middle School",0,0,0,0,0,0,357.72496999999998,351.69162,364.16831000000002,0,0,0,0,3.9269000000000003,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1077.5118},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1077.5118},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.8733648000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Holston Middle School",0,0,0,0,0,0,317.25254000000001,270.04613999999998,293.03203999999999,0,0,0,0,17.55,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":897.88071999999988},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":897.88071999999988},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.3943485866666663},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Hardin Valley Elementary",175.62045999999998,171.5,166.26022999999998,185.70000000000002,197.75,181.70000000000002,0,0,0,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1080.53069},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1080.53069},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.8814151733333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Hardin Valley Academy",0,0,0,0,0,0,0,0,0,518.61150999999995,503.80151000000001,508.93648000000002,468.88621999999998,24.163329999999998,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":2024.3990500000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":2024.3990500000002},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2.6991987333333336},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":5.0975962000000008},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":5.3983974666666672},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Inskip Elementary",84.600000000000009,88.350000000000009,80.100000000000009,89.05,90.8,92.600000000000009,0,0,0,0,0,0,0,4.45,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":529.95000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":529.95000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4132000000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Karns Elementary",203.45000000000002,184.25,191.85,178.3,192,196.85,0,0,0,0,0,0,0,33.65,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1180.3500000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1180.3500000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.1476000000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Karns Middle School",0,0,0,0,0,0,545.42498999999998,485.59165000000002,519.97496000000001,0,0,0,0,35.724969999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1586.71657},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1586.71657},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":2},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":4.2312441866666664},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Karns High School",0,0,0,0,0,0,0,0,0,329.57382999999999,329.55894999999998,303.41097000000002,299.32186000000002,26.952159999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1288.8177699999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1288.8177699999999},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":2.1552710799999995},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.4368473866666664},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Knox Adaptive Education Center",0,0,0,0,0,0,1,0,0,1.2025599999999999,2,0,1.7566599999999999,73.406100000000009,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":79.365320000000011},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":13.318071828192277},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":66.047248171807709},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Lonsdale Elementary",74.25,68.05,60.35,57.25,68.55,66.25,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":394.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":394.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0525333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Maynard Elementary",23.7,27.6,22.85,24.55,24.05,23.8,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":146.55000000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":146.55000000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Mt Olive Elementary",38.35,48.65,43.1,49.15,42.75,50,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":273},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":273},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Mooreland Heights Elementary",44.65,47,49.15,53.15,49.35,47.4,0,0,0,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":296.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":296.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","New Hopewell Elementary",39.300000000000004,36.6,41.35,34.957139999999995,36,40.4,0,0,0,0,0,0,0,8.3000000000000001E-4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":228.60796999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":228.60796999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Norwood Elementary",78.3,83.600000000000009,79.350000000000009,74.350000000000009,86.600000000000009,86.600000000000009,0,0,0,0,0,0,0,3.65,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":492.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":492.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3132000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Powell Elementary",120.4,133.85,130.30000000000001,137.75,152.65,172.35,0,0,0,0,0,0,0,12,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":859.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":859.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.2914666666666665},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Powell Middle School",0,0,0,0,0,0,281.59165000000002,298.79165999999998,291.64164,0,0,0,0,39.483309999999996,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":911.50825999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":911.50825999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.4306886933333329},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Powell High School",0,0,0,0,0,0,0,0,0,306.76215999999999,310.39933000000002,333.53636999999998,296.08564999999999,23.50855,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1270.29206},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1270.29206},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":2.0811682399999998},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.3874454933333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Northwest Middle School",0,0,0,0,0,0,293,305.64,263.51499999999999,0,0,0,0,44.145000000000003,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":906.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":906.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.4167999999999998},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Ritta Elementary",104.5,77.350000000000009,86,89.55,85,108.05,0,0,0,0,0,0,0,14.35,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":564.80000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":564.80000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5061333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Pleasant Ridge Elementary",67,53.65,47.7,59.35,48,83.7,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":359.40000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":359.40000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Pond Gap Elementary",62.5,60.6,44.25,56.1,42.2,60.800000000000004,0,0,0,0,0,0,0,5.3500000000000005,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":331.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":331.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Sunnyview Primary",64,69.150000000000006,58.35,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":191.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":191.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Ridgedale Alternative School",0.92857000000000001,0,0,0,0,0,5.73461,12.646889999999999,13.48907,0,1,0,1,52.879010000000001,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":87.678150000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":82.639051332619147},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":5.0390986673808609},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Ft Sanders Education Development  Center",0,0,0,0,0,0,0,0,0,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Rocky Hill Elementary",135,110.3,161.9,123.55,120.25,115.7,0,0,0,0,0,0,0,14,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":780.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":780.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.0818666666666665},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Sam E. Hill Family/Community Center",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Sarah Moore Greene Magnet Technology Academy",85.2,87.65,73.650000000000006,93.55,97.8,88.350000000000009,0,0,0,0,0,0,0,19.05,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":545.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":545.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.454},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Sequoyah Elementary",83.3,91.75,85.65,89.9,77.05,73,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":500.65000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":500.65000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3350666666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Shannondale Elementary",63.65,77.25,63,55,67.099999999999994,65.75,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":392.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":392.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0473333333333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","South Knox Elementary",17,30,19.05,17.100000000000001,22.900000000000002,19.5,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":125.55000000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":125.55000000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Spring Hill Elementary",70.400000000000006,73.55,76.55,72.3,69.25,72.100000000000009,0,0,0,0,0,0,0,16,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":450.15000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":450.15000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2004000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Sterchi Elementary",64.25,65,59.25,70.400000000000006,77.5,73,0,0,0,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":414.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":414.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1050666666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Vine Middle/Magnet",0,0,0,0,0,0,129.39345,93.651759999999996,117.24563000000001,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":341.29084},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":341.29084},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","West Haven Elementary",53.85,67.099999999999994,46.4,60.35,45.550000000000004,57.95,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":331.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":331.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","West High School",0,0,0,0,0,0,0,0,0,360.23345999999998,339.21605,328.39530999999999,323.27974,21.308769999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1372.4333299999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1372.4333299999998},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":2.4897333199999991},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.6598222133333329},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","West Hills Elementary",116.05,107.45,112,121.15,116.25,135.4,0,0,0,0,0,0,0,12,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":720.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":720.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9207999999999998},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","West Valley Middle School",0,0,0,0,0,0,403.26665000000003,396.67498999999998,372.78331000000003,0,0,0,0,20.99165,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1193.7166},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1193.7166},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.1832442666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","West View Elementary",34.65,31.45,29.75,35.700000000000003,25.6,32.75,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":189.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":189.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Whittle Springs Middle School",0,0,0,0,0,0,147.19,153.06,172.29,0,0,0,0,14,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":486.53999999999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":486.53999999999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2974399999999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Dr. Paul L. Kelley Volunteer Academy",0,0,0,0,0,0,0,0,0,0,0,1.5,97.55,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":99.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":99.05},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","L N STEM Academy",0,0,0,0,0,0,0,0,0,154.5,146.9,143.57538,143.63754,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":588.61292000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":588.61292000000003},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5696344533333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Northshore Elementary School",165.70000000000002,151.1,152,182.70000000000002,147.75,178.75,0,0,0,0,0,0,0,9.6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":987.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":987.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.6336000000000004},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Career Magnet Academy",0,0,0,0,0,0,0,0,0,78.8,71.7,70.323449999999994,64.898569999999992,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":285.72201999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":285.72201999999999},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Knox County","Emerald Academy",62.25,61.65,60.95,61.15,0,0,62.097429999999996,62.877939999999995,0,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":373.97537},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":373.97537},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},241.76749999999998,127.62724999999998,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":3370480.7174999998},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":1965459.6499999997},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":6243050.2299749991},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":268362.90506360034}]
["Lake County","Lake Co High School",0,0,0,0,0,0,0,0,0,49.5,53.550000000000004,51,54.7,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":211.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":211.75},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lake County","Lara Kendall Elementary",26.400000000000002,23.400000000000002,21,36.65,23.45,24.45,59.4,50.9,55.050000000000004,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":327.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":327.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lake County","Margaret Newton Elementary",25.400000000000002,43,31,34.6,38,26,0,0,0,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":204},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":204},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lauderdale County","Halls Elementary School",69.900000000000006,74.5,76.350000000000009,94.05,99.45,95.8,115.88076,0,0,0,0,0,0,20.3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":646.23075999999992},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":646.23075999999992},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7232820266666664},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lauderdale County","Halls High School",0,0,0,0,0,0,0,0,0,113.55,108.5,107.03583999999999,101.21528000000001,9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":439.30112000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":439.30112000000003},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1714696533333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lauderdale County","Halls Junior High School",0,0,0,0,0,0,0,89.15,91,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":183.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":183.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lauderdale County","Ripley Middle School",0,0,0,0,0,0,230.58076,202.66406000000001,189.11538000000002,0,0,0,0,9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":631.36020000000008},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":631.36020000000008},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6836272000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lauderdale County","Ripley High School",0,0,0,0,0,0,0,0,0,216.91362000000001,207.5,191.19443000000001,189.85426000000001,22,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":827.46231000000012},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":827.46231000000012},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.2065661600000004},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lauderdale County","Ripley Primary",182.5,207.9,189,0,0,0,0,0,0,0,0,0,0,7.65,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":587.04999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":587.04999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5654666666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lauderdale County","Ripley Elementary",0,0,0,192.45000000000002,194.3,208.65,0,0,0,0,0,0,0,21,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":616.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":616.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6437333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lawrence County","E O Coffman Middle School",0,0,0,0,0,0,193.63305,183.40767,187.87383,0,0,0,0,14,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":578.91454999999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":578.91454999999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5437721333333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lawrence County","David Crockett Elementary",80.378709999999998,89.165379999999999,64.850880000000004,61.98216,76.039990000000003,78.422169999999994,0,0,0,0,0,0,0,9.7806300000000004,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":460.61991999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":460.61991999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2283197866666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lawrence County","Ethridge Elementary",42.691130000000001,37.326900000000002,42.977679999999999,50.162939999999999,50.695879999999995,35.871139999999997,53.448169999999998,40.626909999999995,48.568829999999998,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":407.36957999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":407.36957999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0863188799999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lawrence County","Ingram Sowell Elementary",77.934600000000003,80.48845,70.928319999999999,47.035239999999995,77.648560000000003,58.761119999999998,0,0,1,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":421.79629},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":421.79629},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1247901066666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lawrence County","Lawrence Co High School",0,0,0,0,0,0,0,0,0,259.72635000000002,298.94144,281.55097000000001,229.48374999999999,27,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1096.7025100000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1096.7025100000001},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.9245400266666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lawrence County","Lawrenceburg Public",80.507679999999993,61.306259999999995,71.161529999999999,65.467669999999998,72.413309999999996,62.391759999999998,0,0,0,0,0,0,0,8.96922,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":422.21742999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":422.21742999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1259131466666665},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lawrence County","Leoma Elementary",48.190239999999996,56.592300000000002,60.08128,43.652300000000004,57.297019999999996,47,53,54.902539999999995,42.92409,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":463.63976999999994},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":463.63976999999994},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2363727199999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lawrence County","South Lawrence Elementary",48.215379999999996,63.866519999999994,40.081779999999995,60.863579999999999,64,76.846519999999998,69.488069999999993,49.762809999999995,71.980760000000004,0,0,0,0,12.10769,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":557.21311000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":557.21311000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4859016266666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lawrence County","Loretto High School",0,0,0,0,0,0,0,0,0,134.66523999999998,127.87443,140.66271,98.179469999999995,9.9989600000000003,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":511.38081},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":511.38081},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.36368216},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lawrence County","New Prospect Elementary",58.216919999999995,46.216269999999994,37.151530000000001,41,59.709989999999998,47.201529999999998,35.491529999999997,37.16384,34,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":396.15161000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":396.15161000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0564042933333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lawrence County","Summertown Elementary",88.18562,91.822299999999998,81.30883,82.973439999999997,94.727669999999989,108.75203999999999,101.61626,0,0,0,0,0,13.700000000000001,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":666.08616000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":652.32417710474544},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":13.761982895254517},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7762297600000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lawrence County","Summertown High School",0,0,0,0,0,0,0,83.320869999999999,113.37781,115.57653000000001,121.70793,123.7098,94.925700000000006,5.8430099999999996,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":658.46165000000008},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":198.45975803820437},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":460.00189196179571},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7558977333333337},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lewis County","Lewis County Middle School",0,0,0,0,0,0,125.81255,151.86239,145.88677000000001,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":427.56171000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":427.56171000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1401645600000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lewis County","Lewis County Elementary",131.18460000000002,105.07691,116.32307,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":352.58458000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":352.58458000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lewis County","Lewis Co High School",0,0,0,0,0,0,0,0,0,124.58163999999999,117.05384000000001,118.23845,97.116659999999996,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":456.99059},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":456.99059},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2186415733333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lewis County","Lewis County Intermediate School",0,0,0,136.63845000000001,133.88460000000001,116,0,0,0,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":388.52305000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":388.52305000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0360614666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lincoln County","Blanche School",29.05,29.45,41.550000000000004,39.050000000000004,34.300000000000004,38.950000000000003,37.65,32,28.05,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":311.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":311.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lincoln County","Lincoln County Ninth Grade Academy",0,0,0,0,0,0,0,0,0,310.5,0.70000000000000007,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":313.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":313.2},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lincoln County","Stone Bridge Academy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lincoln County","Flintville School",50.65,37.800000000000004,60,48.1,55.4,64.349999999999994,49.550000000000004,57.15,45.9,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":476.89999999999992},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":476.89999999999992},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2717333333333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lincoln County","Highland Rim School",59.300000000000004,60.300000000000004,63.45,59.85,73.400000000000006,97.65,107.55,85.15,84.45,0,0,0,0,12.8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":703.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":703.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8770666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lincoln County","Lincoln County High School",0,0,0,0,0,0,0,0,0,0,289.54358000000002,273,286.35000000000002,15,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":863.89358000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":863.89358000000004},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.3037162133333338},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lincoln County","South Lincoln School",65.3,65.2,55.2,66.8,84,77.7,55.75,86.15,92.350000000000009,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":649.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":649.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7318666666666669},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lincoln County","Unity School",32,41.5,35,50,43.15,38.15,43,44.35,41,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":375.15000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":375.15000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0004000000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Fayetteville City","Fayetteville Middle School",0,0,0,0,0,136.15511000000001,101.3,110,93.58784,0,0,0,0,10.87857,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":451.92152000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":451.92152000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2051240533333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Fayetteville City","Fayetteville High School",0,0,0,0,0,0,0,0,0,92.55,88.100000000000009,85,85,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":352.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":352.65},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Fayetteville City","Ralph Askins School",108.95,98.8,115.65,106,126,0,0,0,0,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":558.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":558.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4890666666666665},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Loudon County","Eaton Elementary",126.92142,141,131.56641999999999,146.84284,143.73714000000001,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":690.06781999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":690.06781999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8401808533333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Loudon County","Ft Loudoun Middle School",0,0,0,0,0,0,113.60000000000001,112.15,126.95,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":359.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":359.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Loudon County","Greenback School",39.382129999999997,43.489159999999998,49.303550000000001,40.737139999999997,49,44,68.585679999999996,47.45,47,57,59.592300000000002,56.538449999999997,56.376909999999995,11,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":669.45531999999992},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":436.11355891019485},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":233.34176108980515},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7852141866666664},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Loudon County","Highland Park Elementary",75.552849999999992,74.19498999999999,78,69,72.395700000000005,0,0,0,0,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":376.14354000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":376.14354000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0030494400000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Loudon County","Loudon Elementary",73.211410000000001,62.934989999999999,73.395700000000005,66.02713,88.842849999999999,85.132840000000002,0,0,0,0,0,0,0,11,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":460.54491999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":460.54491999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2281197866666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Loudon County","Loudon High School",0,0,0,0,0,0,0,0,0,172.92113999999998,187.25574999999998,196.77882,164.73775999999998,19,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":740.69346999999993},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":740.69346999999993},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9751825866666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Loudon County","North Middle School",0,0,0,0,0,170.75,184.25,192.85,184.6,0,0,0,0,11.75,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":744.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":744.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9845333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Loudon County","Philadelphia Elementary",45.1,44.5,38.700000000000003,38.1,49.75,54.85,47,62.9,55,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":436.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":436.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1650666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Loudon County","Steekee Elementary",36,30.276779999999999,34.276779999999995,33.830349999999996,50,39,0,0,0,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":227.38391000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":227.38391000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lenoir City","Lenoir City High School",0,0,0,0,0,0,0,0,0,289.90000000000003,278.75,258.39999999999998,254.28178,24,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1105.33178},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1105.33178},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.9475514133333336},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lenoir City","Lenoir City Intermediate/Middle School",0,0,0,0,106.35000000000001,113.7,120.2,122.55,136.44999999999999,0,0,0,0,21.55,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":620.79999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":620.79999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6554666666666664},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lenoir City","Lenoir City Elementary",106.85000000000001,112.10000000000001,107.25,106.65,0,0,0,0,0,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":437.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":437.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1676},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["McMinn County","Calhoun Elementary",31.05,30.400000000000002,33.35,33.9,40,25.650000000000002,32.450000000000003,43,34.75,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":304.55},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":304.55},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["McMinn County","Central High School",0,0,0,0,0,0,0,0,0,205.55,185.20000000000002,190.04284999999999,161.30000000000001,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":744.09285},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":744.09285},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9842476},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["McMinn County","E K Baker Elementary",36.5,30.7,40.25,36.550000000000004,42.5,35,29.75,42.25,35,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":332.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":332.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["McMinn County","Englewood Elementary",51.95,51.5,45.550000000000004,50,52.35,57.25,62.95,72,89.65,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":534.20000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":534.20000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4245333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["McMinn County","McMinn High School",0,0,0,0,0,0,0,0,0,383.6,409.87142,368.15000000000003,352.95,22.964279999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1537.5357000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1537.5357000000001},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2.0500476000000001},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":3.1501428000000002},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":4.1000952000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["McMinn County","Mountain View Elementary",47.300000000000004,55.85,46.1,50.2,71.05,73.600000000000009,63.800000000000004,73.2,70.05,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":554.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":554.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4777333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["McMinn County","Niota Elementary",56.7,60.65,56.800000000000004,51.35,63.300000000000004,53.4,71.850000000000009,64.400000000000006,55,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":540.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":540.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4412000000000003},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["McMinn County","Riceville Elementary",60.550000000000004,66.650000000000006,56.25,61.7,62.300000000000004,79.25,66.150000000000006,68.7,70.850000000000009,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":600.40000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":600.40000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6010666666666669},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["McMinn County","Rogers Creek Elementary",29.3,22.95,22.5,32.9,32.75,35,30.400000000000002,32.4,28.55,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":266.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":266.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Athens City","Athens City Middle School",0,0,0,0,0,0,176.20000000000002,160.97402,152.55000000000001,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":491.72402000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":491.72402000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3112640533333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Athens City","City Park Elementary",95.7,93.4,88.25,0,0,0,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":278.35000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":278.35000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Athens City","Ingleside Elementary",103.9,81,103.3,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":288.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":288.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Athens City","North City Elementary",0,0,0,70.400000000000006,87.05,77,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":235.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":235.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Athens City","Westside Elementary",0,0,0,96.850000000000009,103.45,85,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":286.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":286.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Etowah City","Etowah Elementary",51.45,38.1,38.950000000000003,33.950000000000003,38.9,42.35,53,34,36.700000000000003,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":371.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":371.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["McNairy County","Adamsville Elementary",88.292299999999997,69.261150000000001,67.265509999999992,67.547060000000002,68,78.150970000000001,85.137419999999992,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":523.65440999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":523.65440999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3964117599999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["McNairy County","Adamsville Junior / Senior High School",0,0,0,0,0,0,0,79.561529999999991,91.507679999999993,147.7364,145.13102000000001,131.34280000000001,143.40665999999999,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":738.68609000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":171.06921},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":567.61688000000004},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9698295733333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["McNairy County","Bethel Springs Elementary",67.612039999999993,49.593069999999997,46.69229,54.076389999999996,46.900509999999997,47.297229999999999,53.851140000000001,52.53152,53.816589999999998,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":473.37078000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":473.37078000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2623220800000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["McNairy County","McNairy Central High School",0,0,0,0,0,0,0,0,0,190.24381,211.65828999999999,185.25254999999999,179.52817999999999,23,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":789.68282999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":789.68282999999997},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.10582088},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["McNairy County","Michie Elementary",39.952279999999995,41.756529999999998,33.976140000000001,39.589349999999996,37.335380000000001,33.311019999999999,39.939349999999997,47.182549999999999,51,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":365.04259999999994},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":365.04259999999994},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["McNairy County","Ramer Elementary",50.346149999999994,47.26858,37,34,39.805749999999996,34.289209999999997,47.26923,40.752040000000001,42,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":374.73096000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":374.73096000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["McNairy County","Selmer Elementary",92.907679999999999,65.861530000000002,68.638449999999992,84.726300000000009,83.9923,0,0,0,0,0,0,0,0,21.396139999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":417.5224},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":417.5224},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1133930666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["McNairy County","Selmer Middle School",0,0,0,0,0,99.505110000000002,96.373699999999999,99,103.24025,0,0,0,0,9.4455000000000009,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":407.56455999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":407.56455999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0868388266666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Macon County","Central Elementary",0,0,186.25,203.1,0,0,0,0,0,0,0,0,0,10,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":399.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":399.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0649333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Macon County","Fairlane Elementary",220.95000000000002,207.1,0,0,0,0,0,0,0,0,0,0,0,15,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":443.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":443.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1814666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Macon County","Macon County Junior High School",0,0,0,0,0,0,237.55,217.15,231.95000000000002,0,0,0,0,13,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":699.65000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":699.65000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8657333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Macon County","Macon County High School",0,0,0,0,0,0,0,0,0,209.08846,222.23846,240.86537999999999,213.11921999999998,18.846149999999998,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":904.15766999999994},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":904.15766999999994},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.4110871199999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Macon County","Lafayette Elementary School",0,0,0,0,200.3,209.4,0,0,0,0,0,0,0,9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":418.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":418.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1165333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Macon County","Red Boiling Springs Elementary",67.099999999999994,62.95,50.9,63.050000000000004,55.35,53.25,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":352.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":352.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Macon County","Red Boiling Springs School",0,0,0,0,0,0,45.85,41.800000000000004,52.9,51.65,58.95,40.700000000000003,45,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":337.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":140.96724803324923},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":196.88275196675079},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Macon County","Westside Elementary",56.45,61.75,49.45,47.4,50.800000000000004,51.25,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":317.10000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":317.10000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Madison County","Alexander Elementary School",59.1,68.25,43.7,49.050000000000004,68.350000000000009,50.85,0,0,0,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":347.30000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":347.30000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Madison County","Arlington Elementary School",100.35000000000001,100.85000000000001,100.85000000000001,99.65,94.2,73.95,0,0,0,0,0,0,0,23.3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":593.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":593.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5817333333333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Madison County","Denmark Elementary",57,57.45,59.6,44.4,63.65,89.05,0,0,0,0,0,0,0,7.55,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":378.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":378.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0098666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Madison County","Jackson Central-Merry Early College High",0,0,0,0,0,0,0,0,0,62,73.350000000000009,53.85,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":189.20000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":189.20000000000002},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Madison County","Rose Hill School",53.6,53.15,36.700000000000003,68.099999999999994,62.6,67.650000000000006,53,65.349999999999994,66.8,0,0,0,0,19,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":545.94999999999993},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":545.94999999999993},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4558666666666664},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Madison County","Isaac Lane Technology Magnet Elementary",146.5,124.45,126.5,99.600000000000009,0,0,0,0,0,0,0,0,0,10.700000000000001,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":507.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":507.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3540000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Madison County","Liberty Technology Magnet High School",0,0,0,0,0,0,0,0,0,248.65,225.34487000000001,256.39999999999998,237.95000000000002,36.450000000000003,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1004.7948700000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1004.7948700000001},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.679452986666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Madison County","Lincoln Elementary School",66.650000000000006,54.300000000000004,54.85,45.800000000000004,56.25,45.15,0,0,0,0,0,0,0,12,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":335},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":335},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Madison County","Madison Academic Magnet High School",0,0,0,0,0,0,0,0,0,132.65,94.65,122.35000000000001,105.9,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":455.55000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":455.55000000000007},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2148000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Madison County","North Side High School",0,0,0,0,0,0,0,0,0,229.6,215.95000000000002,182.06474,235.95000000000002,41.35,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":904.91474000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":904.91474000000005},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.4131059733333338},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Madison County","Northeast Middle School",0,0,0,0,0,0,269.89999999999998,285.15000000000003,321.95702999999997,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":877.00702999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":877.00702999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.3386854133333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Madison County","Community Montessori School",97.05,79.350000000000009,74,42.800000000000004,45,37,35,19.650000000000002,17,0,0,0,0,17,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":463.84999999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":463.84999999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2369333333333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Madison County","Pope School",97.4,80.05,85.95,80.100000000000009,80.600000000000009,101.10000000000001,69.400000000000006,0,0,0,0,0,0,17.5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":612.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":612.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6322666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Madison County","South Elementary",67.099999999999994,59.65,78.100000000000009,67.2,90.2,85.5,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":447.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":447.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.194},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Madison County","South Side High School",0,0,0,0,0,0,0,0,0,217.55,214.15,203.8,180.1,38.35,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":853.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":853.95},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.2772000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Madison County","Thelma Barker Elementary",123.75,105.9,125.25,135.75,131,142.70000000000002,0,0,0,0,0,0,0,12,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":776.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":776.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.0702666666666669},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Madison County","Parkview Learning Center",0,0,0,0,0,0,6.05,9.4500000000000011,3.0500000000000003,17.05,9.5500000000000007,10.6,3.0500000000000003,1.3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":60.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":18.960119047619049},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":41.139880952380949},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Madison County","West-Bemis Middle School",0,1,0,0.35000000000000003,1,0,158,151.30000000000001,150.80000000000001,0,0,0,0,12,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":474.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":474.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2652000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Madison County","Whitehall Pre-K Center",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Madison County","East Elementary School",80.5,81.25,97.2,109.15,99.8,106.35000000000001,0,0,0,0,0,0,0,12.3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":586.54999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":586.54999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5641333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Madison County","North Parkway Middle School",0,0,0,0,0,0,237.8,239.95000000000002,225.9,0,0,0,0,23.6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":727.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":727.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9393333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Madison County","Jackson Career Technology Magnet Elementary",0,0,0,0,115.26545,99.742809999999992,97.77619,84.964280000000002,88.2,0,0,0,0,23.994039999999998,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":509.94277},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":509.94277},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3598473866666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Madison County","Andrew Jackson Elementary School",91.7,93.65,90.9,77.25,107.65,95.100000000000009,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":556.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":556.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4833333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Marion County","Jasper Elementary School",124.4,125.15,136.4,140.55000000000001,122.45,0,0,0,0,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":651.95000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":651.95000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7385333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Marion County","Jasper Middle School",0,0,0,0,0,146,117.5,131.5,134.6,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":533.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":533.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4229333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Marion County","Marion Co High School",0,0,0,0,0,0,0,0,0,148.45000000000002,129.75,127.95,109,10,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":525.15000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":525.15000000000009},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4004000000000003},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Marion County","Monteagle Elementary",17,26,21.6,20,31.6,26,29,21,26,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":218.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":218.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Marion County","South Pittsburg Elementary",60.4,70.45,65.05,50.35,77.850000000000009,57.9,60,0,0,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":446.99999999999994},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":446.99999999999994},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1919999999999997},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Marion County","South Pittsburg High School",0,0,0,0,0,0,0,70.3,68.3,74.400000000000006,71.8,49.75,69,3.9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":407.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":139.93946227233303},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":267.51053772766693},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0865333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Marion County","Whitwell Elementary",73.45,91.65,78.25,95.45,78.850000000000009,0,0,0,0,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":421.65000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":421.65000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1244000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Marion County","Whitwell Middle School",0,0,0,0,0,93.7,87.8,92.3,94.4,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":370.20000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":370.20000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Marion County","Whitwell High School",0,0,0,0,0,0,0,0,0,101.7,90.100000000000009,87.4,89.5,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":368.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":368.70000000000005},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Marion County","Marion Virtual High School",0,0,0,0,0,0,0,0,0,1,1,9.8000000000000007,3,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":14.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":14.8},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Richard City Special School District","Richard Hardy Memorial School",18.45,18,15,15.15,23.6,21,22.6,17.75,15.100589999999999,18.55,23.05,21.2,22.834509999999998,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":252.28510000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":166.65059000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":85.634509999999992},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Marshall County","Chapel Hill Elementary",125.9,133.65,107.95,137.55000000000001,0,0,0,0,0,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":513.04999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":513.05000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3681333333333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Marshall County","Cornersville Elementary",59.1,56.6,61.25,45.9,63.65,74.7,68.600000000000009,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":429.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":429.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1461333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Marshall County","Cornersville School",0,0,0,0,0,0,0,60.9,77.5,67.599999999999994,75,86.350000000000009,67,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":434.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":138.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":295.95},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1582666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Marshall County","Forrest School",0,0,0,0,0,0,0,114.9,126.05,121.7,135.25,124.55,125.5,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":749.94999999999993},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":241.59429440470618},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":508.35570559529378},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9998666666666665},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Marshall County","Lewisburg Middle School",0,0,0,0,0,0,0,218.9,206.6,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":431.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":431.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1506666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Marshall County","Marshall Elementary",0,0,220.6,220.85,0,0,0,0,0,0,0,0,0,12.3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":453.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":453.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.21},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Marshall County","Marshall Co High School",0,0,0,0,0,0,0,0,0,241.95000000000002,216,221.55,208.95000000000002,13,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":901.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":901.45},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.4038666666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Marshall County","Oak Grove Elementary",216.35,234.35,0,0,0,0,0,0,0,0,0,0,0,12,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":462.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":462.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2338666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Marshall County","Westhills Elementary",0,0,0,0,203.85,258.2,207.20000000000002,0,0,0,0,0,0,13,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":682.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":682.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8193333333333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Marshall County","Delk-Henson Intermediate School",0,0,0,0,135.15,112.65,136.65,0,0,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":392.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":392.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0465333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Maury County","J. R. Baker Elementary",62.85,61.85,50.95,62.25,66.45,0,0,0,0,0,0,0,0,9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":313.35000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":313.35000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Maury County","J. Brown Elementary",42.65,51.7,65.650000000000006,54.2,65.650000000000006,0,0,0,0,0,0,0,0,5.6000000000000005,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":285.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":285.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Maury County","Columbia Central High School",0,0,0,0,0,0,0,0,0,392.55,343.8,304.40000000000003,318,22,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1380.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1380.75},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":2.5230000000000001},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.6819999999999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Maury County","Culleoka Unit School",78.100000000000009,86,66.75,72.45,91.25,81,90.2,89.7,83.05,74,79.75,66.05,52,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1014.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":741.42388399485299},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":272.87611600514703},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.7047999999999996},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Maury County","E. A. Cox Middle School",0,0,0,0,0,216.90995000000001,203.55,170.20000000000002,171.45000000000002,0,0,0,0,15,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":777.10995000000014},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":777.10995000000014},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.0722932000000003},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Maury County","Hampshire Unit School",25,20.5,28.8,30.7,35.6,39.68618,28.895229999999998,37.014130000000002,37.674239999999998,36.9,32.75,25.940349999999999,19.54487,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":399.005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":283.86977999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":115.13522},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0640133333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Maury County","Highland Park Elementary",57.95,56.15,48.85,41.2,53.2,0,0,0,0,0,0,0,0,9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":266.34999999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":266.34999999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Maury County","J E Woodard Elementary",97,91.600000000000009,102.65,99.350000000000009,106,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":496.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":496.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3242666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Maury County","Marvin Wright Elementary School",137.30000000000001,127.85000000000001,141.65,129.65,119.60000000000001,0,0,0,0,0,0,0,0,13,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":669.05000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":669.05000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7841333333333336},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Maury County","McDowell Elementary",54.7,70.650000000000006,56.300000000000004,62.75,75.75,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":320.14999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":320.14999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Maury County","J E Woody Elementary",70.7,94.350000000000009,113.60000000000001,86.55,94.95,0,0,0,0,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":466.15000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":466.15000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2430666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Maury County","Mt. Pleasant Middle Visual Perform. Arts",0,0,0,0,0,131.6,121.2,103.3,109.05,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":469.15000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":469.15000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2510666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Maury County","Mt Pleasant High School",0,0,0,0,0,0,0,0,0,94.885120000000001,98.75,86.25,87.8,14,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":381.68512000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":381.68512000000004},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0178269866666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Maury County","R Howell Elementary",112.4,93.05,130.9,109.10000000000001,101.5,0,0,0,0,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":553.95000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":553.95000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4772000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Maury County","Riverside Elementary",77.75,77.25,84.95,71.900000000000006,71.850000000000009,0,0,0,0,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":386.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":386.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0312000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Maury County","Santa Fe Unit School",38.800000000000004,36,45.7,38.5,43.35,46.85,46.2,42,53,48.6,42,45.2,53.7,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":580.90000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":391.07321952060698},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":189.82678047939299},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.549066666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Maury County","Spring Hill Elementary",110.15,104.35000000000001,99.4,106.85000000000001,105.10000000000001,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":525.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":525.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4022666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Maury County","Spring Hill High School",0,0,0,0,0,0,0,0,0,301.55,265.39999999999998,300.45,243.75,15,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1126.1500000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1126.1500000000001},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.0030666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Maury County","Whitthorne Middle School",0,0,0,0,0,273.51713000000001,224.72141999999999,274.33224999999999,243.00570000000002,0,0,0,0,19.400000000000002,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1034.9765},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1034.9765},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.7599373333333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Maury County","Spring Hill Middle School",0,0,0,0,0,252.9,228,225.25,218.5,0,0,0,0,7.6000000000000005,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":932.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":932.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.4859999999999998},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Maury County","Northfield Academy",0,0,0,0,0,0,0,0,0,1.1500000000000001,4,9.4,26.05,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":40.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":40.6},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Meigs County","Meigs South Elementary",54.15,57.65,61,60.6,64.349999999999994,64.55,0,0,0,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":366.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":366.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Meigs County","Meigs Middle School",0,0,0,0,0,0,115.45,114.95,142.65,0,0,0,0,13,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":386.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":386.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0294666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Meigs County","Meigs North Elementary",58.800000000000004,48.9,65.8,62.7,70,71,0,0,0,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":381.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":381.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0165333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Meigs County","Meigs County High School",0,0,0,0,0,0,0,0,0,132.94999999999999,131.55000000000001,133.65,118.45,8.3000000000000007,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":524.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":524.9},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3997333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Monroe County","Coker Creek Elementary",10,11,5,8,12,13,10.5,9,14.700000000000001,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":93.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":93.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Monroe County","Madisonville Intermediate School",0,0,0,147.31011000000001,163.48497,186.44580999999999,0,0,0,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":504.24088999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":504.24088999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3446423733333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Monroe County","Madisonville Middle School",0,0,0,0,0,0,175.07796999999999,163.05142000000001,178.77438000000001,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":516.90377000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":516.90377000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3784100533333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Monroe County","Madisonville Primary",151.55000000000001,147.35,139.45000000000002,0,0,0,0,0,0,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":444.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":444.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1849333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Monroe County","Rural Vale Elementary",13,19.25,28,32,31.25,29.05,20.100000000000001,38,40.25,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":250.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":250.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Monroe County","Sequoyah High School",0,0,0,0,0,0,0,0,0,228.60579000000001,249.76345000000001,235.09715,209.95393999999999,28.95,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":952.37033000000008},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":952.37033000000008},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.5396542133333337},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Monroe County","Sweetwater High School",0,0,0,0,0,0,0,0,0,168.60446999999999,156.08940999999999,146.85444999999999,161.25961000000001,16,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":648.80793999999992},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":648.80793999999992},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7301545066666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Monroe County","Tellico Plains Elementary",66.2,69.55,74.45,57.4,63.75,0,0,0,0,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":336.34999999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":336.34999999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Monroe County","Tellico Plains High School",0,0,0,0,0,0,0,0,0,121,114.90406,126.31674,94.990039999999993,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":459.21083999999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":459.21083999999996},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2245622399999998},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Monroe County","Tellico Plains Junior High School",0,0,0,0,0,86,67.674269999999993,77.966539999999995,72.356780000000001,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":303.99759},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":303.99759},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Monroe County","Vonore Elementary",63.050000000000004,66.8,78.850000000000009,75.55,76.850000000000009,0,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":362.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":362.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Monroe County","Vonore Middle School",0,0,0,0,0,72,97.587479999999999,72.017839999999993,89.512129999999999,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":331.11745000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":331.11745000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sweetwater City","Brown Intermediate School",0,0,0,0,0,165.15,149.75,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":314.89999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":314.89999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sweetwater City","Sweetwater Elementary",0,0,0,177.5,167.9,0,0,0,0,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":347.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":347.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sweetwater City","Sweetwater Jr High School",0,0,0,0,0,0,0,173.5,146.05000000000001,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":324.55},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":324.55},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sweetwater City","Sweetwater Primary School",143.80000000000001,156.20000000000002,157.9,0,0,0,0,0,0,0,0,0,0,4.75,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":462.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":462.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2337333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Montgomery County","Barkers Mill Elementary",180.15,165.35,148.30000000000001,160.95000000000002,159.4,148.55000000000001,0,0,0,0,0,0,0,17,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":979.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":979.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.6125333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Montgomery County","Barksdale Elementary",83.2,94.4,75.25,82.45,101.7,91.5,0,0,0,0,0,0,0,6.2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":534.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":534.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4258666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Montgomery County","Burt Elementary",0,0,0,129.6,112.10000000000001,119.5,0,0,0,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":366.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":366.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Montgomery County","Byrns Darden Elementary",91.15,104.55,81.05,99.2,86.3,87.95,0,0,0,0,0,0,0,9.1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":559.30000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":559.30000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4914666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Montgomery County","Kenwood Elementary",112.10000000000001,109.8,110.25,97.45,118.65,121.7,0,0,0,0,0,0,0,23.6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":693.55000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":693.55000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8494666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Montgomery County","Kenwood Middle",0,0,0,0,0,0,352.5,337.8,325.40000000000003,0,0,0,0,38.200000000000003,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1053.9000000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1053.9000000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.8104000000000005},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Montgomery County","Kenwood High",0,0,0,0,0,0,0,0,0,332.35,324.25,260.95,283.55,37.65,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1238.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1238.75},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.3033333333333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Montgomery County","Montgomery Central Elementary",66.95,80.2,67.95,73.95,75.95,78.5,0,0,0,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":446.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":446.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1906666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Montgomery County","Montgomery Central High",0,0,0,0,0,0,0,0,0,231.6,254.9,246.25,253.75,17,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1003.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1003.5},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.6760000000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Montgomery County","Hazelwood Elementary",152.85,173.65,154.5,130.65,161.6,138.55000000000001,0,0,0,0,0,0,0,7.3500000000000005,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":919.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":919.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.4510666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Montgomery County","Clarksville High",0,0,0,0,0,0,0,0,0,380.1,335.40000000000003,313.40000000000003,335.7,12,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1376.6000000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1376.6000000000001},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":2.5064000000000006},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.6709333333333336},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Montgomery County","Glenellen Elementary",179.5,184.65,162.55000000000001,173.70000000000002,157.25,170.8,0,0,0,0,0,0,0,32.1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1060.55},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1060.55},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.8281333333333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Montgomery County","Cumberland Heights Elementary",91.75,98.95,111.10000000000001,101.8,94.8,121.7,0,0,0,0,0,0,0,17.75,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":637.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":637.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7009333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Montgomery County","East Montgomery Elementary",95.8,94.350000000000009,114.45,102.2,115.45,91.850000000000009,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":615.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":615.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6402666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Montgomery County","Liberty Elementary",130.94999999999999,129.05000000000001,125.95,139.1,118.05,103.15,0,0,0,0,0,0,0,24.05,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":770.29999999999984},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":770.29999999999984},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.0541333333333327},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Montgomery County","Minglewood Elementary",138.05000000000001,146.4,141.5,127.5,161.05000000000001,118.3,0,0,0,0,0,0,0,15.6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":848.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":848.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.2624},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Montgomery County","Montgomery Central Middle",0,0,0,0,0,0,273.2,260.85000000000002,255.65,0,0,0,0,18.05,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":807.74999999999989},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":807.74999999999989},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.1539999999999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Montgomery County","Moore Magnet Elementary",62.1,76.850000000000009,79.600000000000009,78.600000000000009,84.55,83.65,0,0,0,0,0,0,0,4.3500000000000005,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":469.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":469.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2525333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Montgomery County","Norman Smith Elementary",92,96.75,81.350000000000009,86.100000000000009,108.8,99.850000000000009,0,0,0,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":566.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":566.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5116000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Montgomery County","New Providence Middle",0,0,0,0,0,0,377.45,369.3,290.60000000000002,0,0,0,0,83.7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1121.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1121.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.9894666666666665},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Montgomery County","Northeast Elementary",119.60000000000001,114.55,110.4,111.45,121.95,122.60000000000001,0,0,0,0,0,0,0,18.650000000000002,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":719.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":719.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9178666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Montgomery County","Northeast Middle",0,0,0,0,0,0,379.65000000000003,404.85,342.8,0,0,0,0,59.2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1186.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1186.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.1640000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Montgomery County","Northeast High",0,0,0,0,0,0,0,0,0,366.25,371.65000000000003,328.55,307.15000000000003,21.5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1395.1000000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1395.1000000000001},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":2.5804000000000005},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.7202666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Montgomery County","Northwest High",0,0,0,0,0,0,0,0,0,350.35,340.85,292.15000000000003,307.55,25.1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1316},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1316},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":2.2640000000000002},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.5093333333333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Montgomery County","Richview Middle",0,0,0,0,0,0,373.55,348.65000000000003,342.95,0,0,0,0,16,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1081.1500000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1081.1500000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.8830666666666671},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Montgomery County","Ringgold Elementary",138.1,135.35,120.75,133.35,137.15,124.15,0,0,0,0,0,0,0,23.55,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":812.39999999999986},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":812.39999999999986},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.1663999999999994},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Montgomery County","Rossview Middle",0,0,0,0,0,0,407.75,438.6,409.05,0,0,0,0,45.25,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1300.6500000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1300.6500000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.4684000000000004},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Montgomery County","Rossview High",0,0,0,0,0,0,0,0,0,449.05,419.85,420.5,388.7,10,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1688.1000000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1688.1000000000001},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2.2508000000000004},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":3.7524000000000006},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":4.5015999999999998},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Montgomery County","St. Bethlehem Elementary",150.20000000000002,145.20000000000002,132.65,0,0,0,0,0,0,0,0,0,0,13,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":441.05000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":441.05000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1761333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Montgomery County","Sango Elementary",125.75,120.3,122.35000000000001,117.75,102.35000000000001,113.65,0,0,0,0,0,0,0,25,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":727.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":727.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9390666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Montgomery County","West Creek Middle",0,0,0,0,0,0,427.8,433.40000000000003,332.7,0,0,0,0,15.200000000000001,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1209.1000000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1209.1000000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.2242666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Montgomery County","Woodlawn Elementary",146.70000000000002,115.7,127.05,106.85000000000001,113.8,120.4,0,0,0,0,0,0,0,3.85,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":734.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":734.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9582666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Montgomery County","Middle College @ Austin Peay State University",0,0,0,0,0,0,0,0,0,0,0,59.35,61.9,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":121.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":121.25},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Montgomery County","West Creek Elementary",166.45000000000002,151.5,133.19999999999999,126.45,119,137.55000000000001,0,0,0,0,0,0,0,18.600000000000001,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":852.75000000000011},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":852.75000000000011},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.274},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Montgomery County","Carmel Elementary",93.850000000000009,92,106.9,104.45,111.95,110.05,0,0,0,0,0,0,0,9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":628.19999999999993},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":628.19999999999993},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6751999999999998},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Montgomery County","West Creek High",0,0,0,0,0,0,0,0,0,372.3,378.2,329.6,342.7,5.7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1428.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1428.5},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":2.714},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.8093333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Montgomery County","Rossview Elementary",134.5,124.35000000000001,163,144.85,166,174.6,0,0,0,0,0,0,0,13.1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":920.40000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":920.40000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.4544000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Montgomery County","Pisgah Elementary",140.9,131.55000000000001,120.55,122.3,135.30000000000001,104.05,0,0,0,0,0,0,0,9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":763.65000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":763.65000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.0364000000000004},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Montgomery County","Oakland Elementary",163.45000000000002,136.75,130.75,131.69999999999999,141.95000000000002,118.85000000000001,0,0,0,0,0,0,0,8.1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":831.55000000000018},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":831.55000000000018},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.2174666666666671},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Moore County","Lynchburg Elementary",49.7,53,52,46,55,77.900000000000006,72.650000000000006,0,0,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":409.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":409.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0913333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Moore County","Moore County High School",0,0,0,0,0,0,0,65.65692,82.473919999999993,79.150000000000006,60.585700000000003,70.150000000000006,75,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":436.01653999999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":149.15711146759796},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":286.85942853240203},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1627107733333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Morgan County","Central Elementary",72.150000000000006,85.75,103.00664999999999,67.963319999999996,79.263909999999996,119.05095,0,0,0,0,0,0,0,13,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":540.18483000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":540.18483000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4404928800000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Morgan County","Central Middle School",0,0,0,0,0,0,88.75,84.350000000000009,104.05,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":283.15000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":283.15000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Morgan County","Central High School",0,0,0,0,0,0,0,0,0,103.4,106.4,86.836659999999995,83.65,12,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":392.28665999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":392.28665999999998},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0460977599999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Morgan County","Coalfield School",37.050000000000004,26.650000000000002,32.299999999999997,31,28,41,34.550000000000004,33.299999999999997,36,43,47,43,44,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":476.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":299.85000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":177},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2716000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Morgan County","Morgan County Career and Technical Center",0,0,0,0,0,0,0,0,0,0,1,2.25,20.5,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":24.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":24.75},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Morgan County","Oakdale School",27.6,29,37.4,42.35,40,46,38.35,30,40.6,29,42.35,40.1,42,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":485.75000000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":331.98344507478083},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":153.76655492521917},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2953333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Morgan County","Petros Joyner Elementary",20.6,18.650000000000002,15.3,15,11.5,19,12,23,23.35,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":159.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":159.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Morgan County","Sunbright School",31.150000000000002,40.550000000000004,29.150000000000002,29.45,40.35,34.450000000000003,35.9,36,41.35,56.7,50.9,44.35,32.450000000000003,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":506.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":320.88286921929392},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":185.86713078070611},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3513333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Obion County","Black Oak Elementary",27.650000000000002,35.5,27.35,21,31.95,33.6,32.5,25.650000000000002,31.5,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":267.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":267.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Obion County","Hillcrest Elementary",67.650000000000006,47.45,44.85,71.900000000000006,52.550000000000004,63.15,60.95,57.25,65.45,0,0,0,0,10.55,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":541.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":541.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4446666666666665},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Obion County","Lake Road Elementary",47.6,63.800000000000004,56.75,43.7,65.25,56.95,56.800000000000004,62.9,61.5,0,0,0,0,13,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":528.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":528.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4086666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Obion County","Obion County Central High School",0,0,0,0,0,0,0,0,0,235.85,221.8,182.85,201.70000000000002,21,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":863.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":863.2},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.3018666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Obion County","Ridgemont Elementary",33.200000000000003,41,31.7,38.9,46.5,39,31,46,34.4,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":342.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":342.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Obion County","South Fulton Elementary",51.7,58,47,51.9,47.75,55,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":311.35000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":311.35000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Obion County","South Fulton Middle / High School",0,0,0,0,0,0,44,52,45,59.45,47.25,40.800000000000004,62.5,9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":360},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":144.61538461538461},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":215.38461538461539},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Union City","Union City Elementary School",137.15,138.15,110.35000000000001,142.85,126.95,141,0,0,0,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":800.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":800.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.1345333333333336},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Union City","Union City Middle School",0,0,0,0,0,0,103.62305000000001,113.55844999999999,129.25306,0,0,0,0,6.5692000000000004,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":353.00376000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":353.00376000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Union City","Union City High School",0,0,0,0,0,0,0,0,0,125.3,106.25,111.65,95,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":445.20000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":445.20000000000005},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1872},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Overton County","Allons Elementary",34,28,30,30.5,47,30,38,47.333329999999997,43,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":328.83332999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":328.83332999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Overton County","Hilham Elementary",30,31.400000000000002,21,31.900000000000002,27.85,35.450000000000003,22,39.450000000000003,36,0,0,0,0,0.3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":275.35000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":275.35000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Overton County","Livingston Academy",0,0,0,0,0,0,0,0,0,215.43794,223.96579,219.57676000000001,192.33368999999999,15.835889999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":867.15007000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":867.15007000000003},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.3124001866666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Overton County","Livingston Middle School",0,0,0,0,0,60,77.600000000000009,84,90,0,0,0,0,9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":320.60000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":320.60000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Overton County","Rickman Elementary",78,70.650000000000006,65.3,63.601419999999997,75.3,64,69.001779999999997,72.600000000000009,65,0,0,0,0,24,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":647.45320000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":647.45320000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7265418666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Overton County","Wilson Elementary",20.400000000000002,24,18,20,15,29,19,18,29.400000000000002,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":193.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":193.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Overton County","A H Roberts Elementary",75,60.300000000000004,68.099999999999994,72.650000000000006,76.95,0,0,0,0,0,0,0,0,16.649999999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":369.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":369.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Perry County","Linden Elementary",46.484609999999996,59.861529999999995,42.184609999999999,52.107679999999995,60.907669999999996,0,0,0,0,0,0,0,0,20,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":281.54609999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":281.54609999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Perry County","Lobelville Elementary",14.053839999999999,17,20,22,24.161529999999999,18.96922,17,22.592300000000002,30,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":185.77689000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":185.77689000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Perry County","Linden Middle School",0,0,0,0,0,52.130749999999999,54.053840000000001,67.315370000000001,43,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":223.49995999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":223.49995999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Perry County","Perry County High School",0,0,0,0,0,0,0,0,0,68.430759999999992,81.053839999999994,67.107680000000002,78,16,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":310.59228000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":310.59228000000002},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Pickett County","Pickett Co High School",0,0,0,0,0,0,0,0,0,46.11692,50.5,42,61.71537,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":200.33229},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":200.33229},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Pickett County","Pickett County Elementary",41.5,51,39.5,44.95,48,60.1,41,50.050000000000004,59.5,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":439.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":439.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1722666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Polk County","Benton Elementary",69.3,54.2,60.85,60.7,74,74.900000000000006,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":394.95000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":394.95000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0532000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Polk County","Copper Basin Elementary School",29.85,42,34.6,41.7,48.6,39.800000000000004,49.9,0,0,0,0,0,0,8.1999999999999993,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":294.64999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":294.64999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Polk County","Copper Basin High School",0,0,0,0,0,0,0,56.053200000000004,46.25,54.824349999999995,61.986529999999995,55.35,53.887819999999998,2.0615299999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":330.41342999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":102.94550210300595},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":227.46792789699404},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Polk County","Chilhowee Middle School",0,0,0,0,0,0,131,111.4,137.85,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":385.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":385.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0273333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Polk County","Polk County High School",0,0,0,0,0,0,0,0,0,122.47253000000001,140.39164,145.88202999999999,110.92122999999999,12.225759999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":531.89319},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":531.89319},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4183818399999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Polk County","South Polk Elementary",39.1,45,54.1,63.35,47.550000000000004,41.050000000000004,0,0,0,0,0,0,0,11.85,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":302},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":302},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Putnam County","Algood Elementary",96,106,99.55,125.85000000000001,109.9,0,0,0,0,0,0,0,0,19,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":556.30000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":556.30000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4834666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Putnam County","VITAL:  Upper Cumberland e-Learning Network",1,1,1,0,2,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Putnam County","Algood Middle School",0,0,0,0,0,190.04760999999999,177.00354999999999,177.04732999999999,183.68333000000001,0,0,0,0,20.261889999999998,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":748.04370999999992},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":748.04370999999992},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9947832266666663},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Putnam County","Cornerstone Elementary",0,0,104.95,98.350000000000009,125.60000000000001,0,0,0,0,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":334.90000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":334.90000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Putnam County","Baxter Primary",134.55000000000001,118.60000000000001,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":253.15000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":253.15000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Putnam County","Burks Elementary",60.4,68.644639999999995,51.15,76.18571,74.45,78.95,67,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":476.78035},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":476.78035},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2714142666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Putnam County","Cane Creek Elementary",75.150000000000006,86.3,73.95,64.849999999999994,66.599999999999994,0,0,0,0,0,0,0,0,20,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":386.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":386.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0316000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Putnam County","Capshaw Elementary",91.8,116.45,109.45,90,101.4,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":509.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":509.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3576000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Putnam County","Cookeville High School",0,0,0,0,0,0,0,0,0,563.07682999999997,575.79733999999996,502.29401999999999,489.28359,44.808800000000005,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":2175.2605800000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":2175.2605800000001},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2.90034744},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":5.7010423200000009},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":5.80069488},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Putnam County","Jere Whitson Elementary",58.35,51.7,54.050000000000004,60.9,68.55,0,0,0,0,0,0,0,1,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":294.55},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":293.55},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Putnam County","Monterey High School",0,0,0,0,0,0,0,66.789829999999995,77.038069999999991,94.018969999999996,108.53113999999999,86,81.791269999999997,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":521.16928000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":145.78600084180837},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":375.38327915819167},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3897847466666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Putnam County","Northeast Elementary",89.05,68.05,72,76.55,69.600000000000009,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":375.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":375.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0006666666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Putnam County","Park View Elementary",67.900000000000006,62.2,49.75,81.650000000000006,62.65,0,0,0,0,0,0,0,0,25,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":349.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":349.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Putnam County","Avery Trace Middle School",0,0,0,0,0,191.35,208.80944,210.35472999999999,227.05237,0,0,0,0,12.15,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":849.71654000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":849.71654000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.2659107733333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Putnam County","Sycamore Elementary",56,57.300000000000004,68.7,51.550000000000004,57.85,0,0,0,0,0,0,0,0,15,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":306.40000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":306.40000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Putnam County","Upperman High School",0,0,0,0,0,0,0,0,0,161.81550000000001,164.14999,172.33637999999999,180.31281000000001,16,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":694.61468000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":694.61468000000002},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8523058133333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Putnam County","Prescott South Elementary",101.25,98.4,107.85000000000001,87.100000000000009,107,0,0,0,0,0,0,0,0,14,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":515.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":515.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3749333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Putnam County","Prescott South Middle School",0,0,0,0,0,185.9,196.12142,198.6,199.35,0,0,0,0,21.755939999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":801.72736000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":801.72736000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.1379396266666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Putnam County","White Plains Academy",0,0,1,0,1,0.46427999999999997,0.92857000000000001,5.2071399999999999,7.9071400000000001,8.1999999999999993,12.8,9.4,38.1,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":86.007130000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":16.701315240696868},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":69.305814759303132},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Putnam County","Upperman Middle School",0,0,0,0,0,210.68460999999999,179.5,186.29230000000001,185.6,0,0,0,0,18,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":780.07691000000011},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":780.07691000000011},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.0802050933333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rhea County","Frazier Elementary",48.75,65.349999999999994,48.800000000000004,61,58.9,63,0,0,0,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":348.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":348.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rhea County","Graysville Elementary School",41.85,35.6,37.050000000000004,28.3,27.650000000000002,34.4,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":205.85000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":205.85000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rhea County","Rhea County High School",0,0,0,0,0,0,0,0,0,369.85,362.6,349.71665000000002,359.35705000000002,47,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1488.5237000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1488.5237000000002},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":2.9540948000000009},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.9693965333333336},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rhea County","Spring City Elementary",105.85000000000001,98.05,89.45,101,88.2,119.4,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":601.95000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":601.95000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6052},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rhea County","Spring City Middle School",0,0,0,0,0,0,94.95,105,104.75,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":304.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":304.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rhea County","Rhea Central Elementary",79.7,92.15,111.7,86.55,99.8,97.75,0,0,0,0,0,0,0,19.2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":586.85000000000014},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":586.85000000000014},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5649333333333337},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rhea County","Rhea Middle School",0,0,0,0,0,0,213.8,193.20000000000002,177.65,0,0,0,0,22,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":606.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":606.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6177333333333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Dayton City","Dayton City Elementary",93.94,87.25,86.15,84.5,93.9,97.850000000000009,94.8,102.45,81.3,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":828.14},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":828.14},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.2083733333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Roane County","Cherokee Middle School",0,0,0,0,0,0,159,154.55000000000001,170.20000000000002,0,0,0,0,23,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":506.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":506.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3513333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Roane County","Harriman Middle School",0,0,0,0,0,0,105.9,80.75,93.55,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":283.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":283.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Roane County","Harriman High School",0,0,0,0,0,0,0,0,0,99.100000000000009,107.55,71.565349999999995,76.208969999999994,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":356.42431999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":356.42431999999997},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Roane County","Bowers Elementary",88.75,92,91,99.4,98.15,90.8,0,0,0,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":567.09999999999991},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":567.09999999999991},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5122666666666664},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Roane County","Kingston Elementary",114.95,122.4,97.100000000000009,93.8,130.5,110.95,0,0,0,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":675.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":675.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8018666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Roane County","Midtown Elementary",62.65,56.5,42,50.2,47.75,48.2,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":307.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":307.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Roane County","Midway Elementary",61.65,58.25,50.45,52.75,59.050000000000004,55.6,0,0,0,0,0,0,0,16,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":353.75000000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":353.75000000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Roane County","Midway Middle School",0,0,0,0,0,0,49.95,53.050000000000004,53.2,0,0,0,0,24,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":180.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":180.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Roane County","Midway High School",0,0,0,0,0,0,0,0,0,68.350000000000009,61.550000000000004,64.405760000000001,55.894219999999997,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":250.19998000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":250.19998000000001},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Roane County","Oliver Springs Middle",0,0,0,0,0,0,70.7,45,62.25,0,0,0,0,19,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":196.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":196.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Roane County","Oliver Springs High School",0,0,0,0,0,0,0,0,0,78.650000000000006,70.95,88,67.3,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":310.90000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":310.90000000000003},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Roane County","Ridge View Elementary",108.2,95.7,76.400000000000006,90.45,101.95,91.75,0,0,0,0,0,0,0,12,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":576.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":576.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5372000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Roane County","Roane County High School",0,0,0,0,0,0,0,0,0,191.85,170.65,160.85441,188.69353999999998,11.435879999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":723.48383000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":723.48383000000001},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9292902133333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Roane County","Midtown Educational Center",0,0,0,0,0,0,0,0,0,0,1.1500000000000001,1.5,20.95,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":23.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":23.6},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Roane County","Rockwood High School",0,0,0,0,0,0,0,0,0,101.15,88.350000000000009,105.65,87.5,12,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":394.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":394.65},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0524},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Roane County","Rockwood Middle School",0,0,0,0,0,0,103.8,103.35000000000001,90.833329999999989,0,0,0,0,21,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":318.98333000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":318.98333000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Roane County","Dyllis Springs Elementary",65.45,48.25,55,53,66.25,67,0,0,0,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":358.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":358.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Robertson County","Crestview Elementary School",146.30000000000001,133.6,118.05,119.2,120.15,139,0,0,0,0,0,0,0,17,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":793.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":793.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.1154666666666664},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Robertson County","Cheatham Park Elementary",0,0,0,94,119.55,122.3,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":335.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":335.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Robertson County","Coopertown Elementary",73.05,75.2,82.15,91.15,0,0,0,0,0,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":326.55},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":326.55},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Robertson County","Coopertown Middle School",0,0,0,0,104.11904,83.15,97.874749999999992,119.30714,87.630939999999995,0,0,0,0,5.9647099999999993,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":498.04658000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":498.04658000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3281242133333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Robertson County","East Robertson Elementary",72.95,91.7,63.45,103.95,91.55,85.65,0,0,0,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":517.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":517.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3793333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Robertson County","East Robertson High School",0,0,0,0,0,0,87.350000000000009,96.77915999999999,96.3,93.54974,105.05,101.2,85.499479999999991,5.9958799999999997,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":671.72425999999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":282.95484411138011},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":388.7694158886199},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7912646933333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Robertson County","Greenbrier Elementary",99.05,96.7,108.25,96.9,110.85000000000001,103.35000000000001,0,0,0,0,0,0,0,12.8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":627.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":627.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6743999999999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Robertson County","Greenbrier Middle School",0,0,0,0,0,0,211.65,234,202.55,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":656.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":656.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7498666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Robertson County","Greenbrier High School",0,0,0,0,0,0,0,0,0,200.26357999999999,207.17690999999999,213.02626000000001,167.87589,7.9748699999999992,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":796.31750999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":796.31750999999997},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.12351336},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Robertson County","Jo Byrns High School",0,0,0,0,0,0,78.285700000000006,92.466589999999997,89.203209999999999,73.399479999999997,100.55,78.615089999999995,83.252749999999992,9.86904,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":605.64186000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":264.26169044977581},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":341.3801695502242},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6150449600000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Robertson County","Jo Byrns Elementary School",66.2,57.7,72.2,62.15,73.5,60.7,0,0,0,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":397.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":397.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0598666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Robertson County","Krisle Elementary",62.2,56.1,54.050000000000004,67.8,45.25,70,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":355.40000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":355.40000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Robertson County","Robert F. Woodall Elementary",125.05,121.10000000000001,157.1,0,0,0,0,0,0,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":410.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":410.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0940000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Robertson County","Springfield High School",0,0,0,0,0,0,0,0,0,313.99266999999998,267.89999999999998,268.69844999999998,270.64069000000001,9.7622900000000001,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1130.9940999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1130.9940999999999},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.0159842666666665},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Robertson County","Springfield Middle School",0,0,0,0,0,0,233.25,224,222.85,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":688.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":688.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8349333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Robertson County","Watauga Elementary",56.300000000000004,53.75,64.05,60.800000000000004,62,53.800000000000004,0,0,0,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":357.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":357.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Robertson County","Westside Elementary",93.5,97.350000000000009,101.15,0,0,0,0,0,0,0,0,0,0,15,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":307},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":307},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Robertson County","White House Heritage Elementary School",0,0,0,143.1,140.35,155.65,147.20000000000002,0,0,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":591.30000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":591.30000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5768000000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Robertson County","White House Heritage High School",0,0,0,0,0,0,0,176.96281999999999,158.86902000000001,179.64895999999999,151.30025000000001,137.88803999999999,161.79867999999999,11.420349999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":977.88812000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":339.8002259855399},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":638.08789401446006},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.6077016533333337},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Robertson County","Robertson Co. Virtual School",0,0,0,0,0.8,0,0,3,5.6000000000000005,11.65,12.85,9.4500000000000011,5.75,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":49.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":9.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":39.700000000000003},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Blackman Elementary School",145.40332000000001,139.95000000000002,133.31092999999998,157.85154,161.40807000000001,172.76307,0,0,0,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":917.68693000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":917.68693000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.4471651466666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Blackman Middle School",0,0,0,0,0,0,417.95,477.61214000000001,468.35,0,0,0,0,39,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1402.9121399999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1402.9121399999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":2},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.7410990399999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Barfield Elementary",165.70000000000002,158,162.1,129.30000000000001,173.1,179.4,0,0,0,0,0,0,0,14.6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":982.20000000000016},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":982.20000000000016},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.6192000000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Blackman High School",0,0,0,0,0,0,0,0,0,609.12465999999995,579.08442000000002,598.89340000000004,487.17817000000002,32.69999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":2306.9806400000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":2306.9806400000002},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":3.075974186666667},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":6.2279225600000006},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":6.151948373333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Buchanan Elementary",73,89.95,105.65,73.7,95.65,83.45,0,0,0,0,0,0,0,13.3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":534.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":534.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4258666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Cedar Grove Elementary",189.02950000000001,159.30000000000001,149.54855000000001,163.60366999999999,151.35794999999999,166.71759,0,0,0,0,0,0,0,15.501659999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":995.05891999999994},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":995.05891999999994},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.6534904533333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Central Magnet School",0,0,0,0,0,0,129,147.5,147,217.26922999999999,200,202.80768,193,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1236.57691},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":423.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":813.07691},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.2975384266666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Oakland Middle School",0,0,0,0,0,0,291.54998999999998,403.54951999999997,379.66809000000001,0,0,0,0,31,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1105.7676000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1105.7676000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.9487136000000005},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Christiana Elementary",140.45000000000002,131.94999999999999,109.35000000000001,140.5,139.75,143.20000000000002,0,0,0,0,0,0,0,12,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":817.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":817.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.1791999999999998},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Whitworth-Buchanan Middle School",0,0,0,0,0,0,175.79510999999999,310.55615,280.78471999999999,0,0,0,0,21.2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":788.33598000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":788.33598000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.1022292800000004},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Christiana Middle School",0,0,0,0,0,0,313.65000000000003,321.55,357.29404,0,0,0,0,11,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1003.49404},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1003.49404},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.6759841066666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","John Colemon Elementary",102.65,82.100000000000009,85.20474999999999,81.3,98.100000000000009,90.2,0,0,0,0,0,0,0,4.6500000000000004,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":544.20474999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":544.20474999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4512126666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Daniel McKee Alternative School",0,0,0,0,0,0,3.9261599999999999,3.2797499999999999,8.4845100000000002,9.8153399999999991,18.63456,8.96021,3.81921,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":56.919740000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":15.69042},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":41.229320000000001},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","David Youree Elementary",139.54734999999999,131.27292,133.07006000000001,133.12914999999998,126.18794,139.32902000000001,0,0,0,0,0,0,0,10,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":812.53643999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":812.53643999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.1667638399999998},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Eagleville School",43,51.800000000000004,64,53.300000000000004,64.3,50,78.673209999999997,80.44999,54.66666,102.66986,93.23845,113.32307,108,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":959.42124000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":541.31828673095504},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":418.10295326904509},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.5584566400000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Holloway High School",0,0,0,0,0,0,0,0,0,10.930479999999999,22.549809999999997,24.600829999999998,70.602379999999997,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":128.68349999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":128.68349999999998},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Brown's Chapel Elementary School",124.85000000000001,99.9,117.55,101,126.75,114.4,0,0,0,0,0,0,0,12,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":696.44999999999993},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":696.44999999999993},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8571999999999997},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Kittrell Elementary",49.150349999999996,48.95,49.550000000000004,35,58.55368,52.15,0,0,0,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":295.35402999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":295.35402999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Lascassas Elementary",93.25,80.75,83.45,92.65,83.350000000000009,83.3,0,0,0,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":524.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":524.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3993333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Rock Springs Elementary",179.15,158.05000000000001,156.5,174.25,150.4,197.4057,0,0,0,0,0,0,0,9.6014199999999992,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1025.3571200000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1025.3571200000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.734285653333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Rock Springs Middle School",0,0,0,0,0,0,335.55,352.6,319.65000000000003,0,0,0,0,11,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1018.8000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1018.8000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.7168000000000005},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","LaVergne Lake Elementary School",155.6,153.75,154,148.1,181.31617,177.21950000000001,0,0,0,0,0,0,0,26,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":995.98567000000014},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":995.98567000000014},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.6559617866666669},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Lavergne Primary",192.70486,187.70000000000002,0,0,0,0,0,0,0,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":385.40485999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":385.40485999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0277462933333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","LaVergne Middle School",0,0,0,0,0,0,356.29712999999998,358.05066999999997,331.96722,0,0,0,0,14.89499,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1061.21001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1061.21001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.8298933599999998},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Lavergne High School",0,0,0,0,0,0,0,0,0,449.42750999999998,484.74777,492.03611000000001,415.32405999999997,46.26923,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1887.80468},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1887.80468},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2.5170729066666668},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":4.5512187199999996},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":5.0341458133333337},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Homer Pittard Campus School",40,40,40,40,45,43,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":248},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":248},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","McFadden School Of Excellence",59.45,59.300000000000004,59.35,60,74,67,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":379.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":379.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0109333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Oakland High School",0,0,0,0,0,0,0,0,0,581.83900000000006,600.2201,526.35961999999995,501.45285000000001,53.753839999999997,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":2263.6254099999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":2263.6254099999996},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":3.0181672133333328},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":6.0545016399999989},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":6.0363344266666656},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Riverdale High School",0,0,0,0,0,0,0,0,0,477.84149000000002,544.74261000000001,514.42791,461.48284999999998,43.702169999999995,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":2042.1970299999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":2042.1970299999998},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2.7229293733333328},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":5.1687881199999994},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":5.4458587466666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Rockvale Elementary",151.05000000000001,150.58437000000001,169.81522000000001,143.11378999999999,159.01044999999999,161.31877,0,0,0,0,0,0,11.75,16,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":962.64260000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":950.69400340187519},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":11.948596598124784},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.5670469333333337},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Roy L Waldron Elementary",0,0,169.05,192.5,224.6,202.65118000000001,0,0,0,0,0,0,0,14,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":802.80117999999993},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":802.80117999999993},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.1408031466666664},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Rockvale Middle School",0,0,0,0,0,0,245.70000000000002,374.35,380.25,0,0,0,0,7.8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1008.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1008.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.6882666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Smyrna Elementary",125.39138,116.70808,120.48283000000001,120.10911,129.83615,151.82665,0,0,0,0,0,0,0,12,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":776.35419999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":776.35419999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.0702778666666664},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Smyrna West Alternative School",0,0,0,0,0,0,1.51071,2.3064199999999997,12.43492,9.5299999999999994,17.940000000000001,17.005000000000003,12.17,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":72.897049999999993},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":16.252050000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":56.645000000000003},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Smyrna Middle School",0,0,0,0,0,0,292.95,284.65082999999998,291.32190000000003,0,0,0,0,15.3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":884.22272999999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":884.22272999999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.3579272800000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Smyrna High School",0,0,0,0,0,0,0,0,0,513.70762999999999,466.03750000000002,477.23070000000001,435.43855000000002,26.646139999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1919.0605200000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1919.0605200000002},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2.5587473600000004},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":4.6762420800000015},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":5.1174947200000007},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Smyrna Primary",107.95175,102.60534,91.760689999999997,102.29461999999999,107.43746,108.21068,0,0,0,0,0,0,0,9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":629.26054000000011},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":629.26054000000011},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6780281066666669},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Siegel Middle School",0,0,0,0,0,0,336.1,418.34332999999998,404.85,0,0,0,0,15.65,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1174.9433300000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1174.9433300000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.1331822133333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Siegel High School",0,0,0,0,0,0,0,0,0,445.95380999999998,411.23070999999999,465.92917,439.42995999999999,36.076909999999998,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1798.6205600000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1798.6205600000001},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2.3981607466666666},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":4.1944822400000001},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":4.796321493333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Thurman Francis Arts Academy/Magnet School for the Arts",96,91.317610000000002,91.976410000000001,95.101190000000003,95,102.65571,75,61,62,0,0,0,0,2.3547599999999997,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":772.40568000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":772.40568000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.0597484800000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Walter Hill Elementary",60.800000000000004,50.4,68,48,66,51,0,0,0,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":346.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":346.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Wilson Elementary School",139.10261,144.30000000000001,128,135.15511000000001,139,140.1,0,0,0,0,0,0,0,15.65,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":841.30772000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":841.30772000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.2434872533333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Stewartsboro Elementary",134.16093999999998,145.30070999999998,147.70677000000001,140.27782999999999,163.01962,134.52498,0,0,0,0,0,0,0,15,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":879.99085000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":879.99085000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},1,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.3466422666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Stewarts Creek Elementary School",123.4,134.65,148.95000000000002,138.25,178.35,167.6,0,0,0,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":895.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":895.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.3872},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Stewarts Creek Middle School",0,0,0,0,0,0,285.37380000000002,256.79345000000001,305.00355999999999,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":853.17080999999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":853.17080999999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.27512216},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Stewarts Creek High School",0,0,0,0,0,0,0,0,0,525.50801999999999,561.45991000000004,547.41534999999999,476.09258,33,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":2143.47586},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":2143.47586},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2.8579678133333335},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":5.5739034400000005},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":5.715935626666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Rutherford County","Rocky Fork Middle School",0,0,0,0,0,0,225.9,222.5,135.1,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":589.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":589.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5720000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Murfreesboro City","Discovery School",59.45,60,60,59.95,66,60,22,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":387.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":387.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0330666666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Murfreesboro City","Black Fox Elementary",109.55,105.5,114.35000000000001,116.15,114.95,128.94999999999999,96.95,0,0,0,0,0,0,17.25,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":803.65000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":803.65000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.1430666666666669},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Murfreesboro City","Bradley Academy - An Arts Integrated School",51.45,55.75,68.95,63,56.5,61.65,47.85,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":405.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":405.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0804},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Murfreesboro City","Cason Lane Academy",114.5,101.4,113.4,136.80000000000001,132.1,116.35000000000001,59.7,0,0,0,0,0,0,23,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":797.25000000000011},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":797.25000000000011},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.1260000000000003},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Murfreesboro City","Erma Siegel Elementary",101.25,108,115.10000000000001,119.4,123.55,142.25,23.25,0,0,0,0,0,0,29,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":761.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":761.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.0314666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Murfreesboro City","Hobgood Elementary",105.9,97.9,80.600000000000009,95.5,111.75,87.05,74.05,0,0,0,0,0,0,1.4000000000000001,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":654.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":654.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7444},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Murfreesboro City","Mitchell-Neilson Elementary",115.85000000000001,110.95,97.7,82.75,94.2,112.2,74.350000000000009,0,0,0,0,0,0,17.150000000000002,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":705.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":705.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8803999999999998},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Murfreesboro City","Northfield Elementary",87.4,78,77,90.05,95.4,76.400000000000006,38.35,0,0,0,0,0,0,43.550000000000004,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":586.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":586.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5630666666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Murfreesboro City","John Pittard Elementary",118.7,95.850000000000009,111.5,107.75,130.9,128.55000000000001,91.100000000000009,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":784.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":784.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.0916000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Murfreesboro City","Overall Creek Elementary",151.55000000000001,143.85,173.55,175.9,162.80000000000001,150.95000000000002,63.5,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1023.1000000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1023.1000000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.7282666666666673},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Murfreesboro City","Reeves-Rogers Elementary",53.2,79.7,58.5,56.4,77.150000000000006,69.75,26,0,0,0,0,0,0,16,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":436.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":436.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1645333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Murfreesboro City","Scales Elementary School",162.1,154.5,141.15,150.35,148.5,139.35,87.3,0,0,0,0,0,0,19,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1002.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1002.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.6726666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Scott County","Burchfield Elementary",63.1,46.25,47.35,68.8,53.25,57,62.45,50.6,54,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":502.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":502.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3408},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Scott County","Fairview Elementary",25.400000000000002,33,27.1,35.200000000000003,48.75,41,40.85,51.15,46,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":348.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":348.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Scott County","Huntsville Elementary",101.95,58.35,69.650000000000006,64.650000000000006,65.75,0,0,0,0,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":368.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":368.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Scott County","Huntsville Middle School",0,0,0,0,0,63.95,81.350000000000009,82.45,85.4,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":321.14999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":321.14999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Scott County","Robbins Elementary",30.6,22.75,26.650000000000002,29.85,27,35,29,38.5,37.1,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":276.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":276.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Scott County","Scott High School",0,0,0,0,0,0,0,0,0,206.8,230.6,192.70000000000002,189.33781999999999,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":821.43781999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":821.43781999999999},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.190500853333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Scott County","Winfield Elementary",21.35,23.150000000000002,12.55,11.25,22,17.350000000000001,28.95,18.400000000000002,14,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":169},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":169},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Oneida Special School District","Oneida Elementary",79,102,87.2,73,89.45,85,0,0,0,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":522.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":522.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3937333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Oneida Special School District","Oneida Middle School",0,0,0,0,0,0,91.7,93.350000000000009,92.4,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":280.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":280.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Oneida Special School District","Oneida High School",0,0,0,0,0,0,0,0,0,108.65,111.9,87.491659999999996,94.7,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":406.74165999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":406.74165999999997},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0846444266666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sequatchie County","Sequatchie Co Middle School",0,0,0,0,0,167.4,155.70000000000002,155.05000000000001,186.9,0,0,0,0,46,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":711.05000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":711.05000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8961333333333337},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sequatchie County","Griffith Elementary",136.44999999999999,146.9,157.9,153.95000000000002,155.30000000000001,0,0,0,0,0,0,0,0,9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":759.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":759.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.0253333333333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sequatchie County","Sequatchie Co High School",0,0,0,0,0,0,0,0,0,190.3,173.55,156.03332,159.35,15,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":694.23332000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":694.23332000000005},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8512888533333336},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sevier County","Greenbrier Alternative Learning Center",0,0,0,0,0,0,0,0,0,0,0,4.4999799999999999,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":4.4999799999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":4.4999799999999999},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sevier County","Boyds Creek Elementary School",74.25,61.050000000000004,62.050000000000004,60.5,64.45,58.7,61.7,60.95,68.3,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":571.94999999999993},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":571.94999999999993},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5251999999999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sevier County","Catlettsburg Elementary School",85.95,104.3,81.7,90,87.9,73.850000000000009,74.650000000000006,0,0,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":600.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":600.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6009333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sevier County","Catons Chapel Elementary",46,50.85,42.800000000000004,53.65,45,44.25,43.35,61.1,48.050000000000004,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":436.05000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":436.05000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1628000000000003},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sevier County","Gatlinburg Pittman High",0,0,0,0,0,0,0,0,0,147.83330000000001,148.44999000000001,156.95059000000001,124.43870000000001,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":580.67258000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":580.67258000000004},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5484602133333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sevier County","Jones Cove Elementary",17.3,15.75,8,12.15,19,15,10,13.55,20,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":130.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":130.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sevier County","Northview Senior Academy",0,0,0,0,0,0,0,0,0,0,171.62187999999998,191.23586,182.14582999999999,9.31114,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":554.31470999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":554.31470999999999},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.47817256},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sevier County","Northview Junior Academy",0,0,0,0,0,0,0,200.32380000000001,180.71365,198.66917999999998,0,0,0,18.952259999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":598.65889000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":393.49464894929787},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":205.16424105070212},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5964237066666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sevier County","Northview Elementary",121.8,128.9,119.55,77.3,0,0,0,0,0,0,0,0,0,12,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":459.55},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":459.55},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2254666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sevier County","Northview Intermediate School",0,0,0,0,138.75,127.8,131.9,0,0,0,0,0,0,20,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":418.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":418.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1158666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sevier County","New Center Elementary",93.600000000000009,84.850000000000009,73.55,104.85000000000001,88.9,75.900000000000006,94.75,76.45,80.25,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":774.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":774.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.0642666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sevier County","Parkway Academy",0,0,0,0,0,0,0.70000000000000007,0,1,0,1.6999899999999999,0,0,3.0769199999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":6.4769100000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":3.2384645248956616},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":3.2384454751043381},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sevier County","Pi Beta Phi Elementary",41.9,45.7,42.25,44.302259999999997,53.85,59.45,47.5,59.70035,54.050000000000004,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":448.70260999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":448.70260999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1965402933333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sevier County","Pigeon Forge Primary",143.1,137.05000000000001,144.75,136.9,123.10000000000001,0,0,0,0,0,0,0,0,13,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":697.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":697.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8610666666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sevier County","Pigeon Forge Middle School",0,0,0,0,0,136.07256000000001,141.25,105.09161,151.69761,0,0,0,0,13,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":547.11177999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":547.11177999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4589647466666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sevier County","Pigeon Forge High School",0,0,0,0,0,0,0,0,0,182.79946999999999,185.69999000000001,157.81056999999998,154.68588,17.513459999999998,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":698.50936999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":698.50936999999999},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8626916533333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sevier County","Pittman Center Elementary",39.5,31.2,41.300000000000004,28.25,32,28,29.95,41.300000000000004,26.650000000000002,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":298.14999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":298.14999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sevier County","Gary Hardin Academy",0,0,0,0,0,0,0,0,0,0.18717,1.2252399999999999,5.8335599999999994,49.048559999999995,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":56.294529999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":56.294529999999995},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sevier County","Sevier County High School",0,0,0,0,0,0,0,0,0,327.00202000000002,268.59780000000001,281.20390000000003,213.41843,18.556900000000002,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1108.7790500000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1108.7790500000001},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.9567441333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sevier County","Sevierville Primary",242.70000000000002,250.8,229.1,0,0,0,0,0,0,0,0,0,0,25,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":747.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":747.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9936},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sevier County","Sevierville Intermediate",0,0,0,209,241.5,272.25,0,0,0,0,0,0,0,15.75,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":738.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":738.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9693333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sevier County","Sevierville Middle School",0,0,0,0,0,0,248.75,204,231.20237,0,0,0,0,25,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":708.95236999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":708.95236999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8905396533333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sevier County","Seymour Primary",140.4,162.55000000000001,178.55,0,0,0,0,0,0,0,0,0,0,8.75,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":490.25000000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":490.25000000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3073333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sevier County","Seymour Middle School",0,0,0,0,0,0,194.8,191.3,190.05,0,0,0,0,15,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":591.15000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":591.15000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5764000000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sevier County","Seymour Intermediate",0,0,0,178.5,165.75,195.1,0,0,0,0,0,0,0,10,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":549.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":549.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4649333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sevier County","Seymour High School",0,0,0,0,0,0,0,0,0,295.52163999999999,251.59114,251.35156999999998,265.96842000000004,16.211130000000001,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1080.6438999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1080.6438999999998},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.881717066666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sevier County","T Lawson Early Childhood Education Center",13,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":13},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":13},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sevier County","Wearwood Elementary",21,24.95,18.45,15.450000000000001,22.95,19.350000000000001,26,22.05,23.2,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":193.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":193.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Barret's Chapel Elementary/Middle",46,45.300000000000004,45.1,50.85,64,76.307850000000002,78.098939999999999,62.35,70.396389999999997,0,0,0,0,14,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":552.40318000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":552.40318000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4730751466666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Bolton High",0,0,0,0,0,0,0,0,0,208.86492999999999,259.70123999999998,222.32266999999999,285.74588,30,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1006.63472},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1006.63472},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.6843592533333336},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Dexter Elementary",118.86538,129.4,151.95000000000002,140.35,135.44999999999999,134.65,0,0,0,0,0,0,0,41.800000000000004,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":852.46537999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":852.46537999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.2732410133333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Dexter Middle",0,0,0,0,0,0,128.94614999999999,126.85000000000001,137.95089000000002,0,0,0,0,10,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":403.74704000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":403.74704000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0766587733333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","E.E. Jeter Elementary/Middle",36.4,42.050000000000004,44,48,40.950000000000003,49,46.607140000000001,33.9223,39.600760000000001,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":380.53019999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":380.53019999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0147472},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Germantown Elementary",99.7,92.9,102.2,114.8,100.95,104.3,0,0,0,0,0,0,0,20.6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":635.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":635.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6945333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Germantown Middle",0,0,0,0,0,0,246.77929,223.86612,225.79704000000001,0,0,0,0,19.2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":715.64245000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":715.64245000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9083798666666669},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Highland Oaks Elementary",127.8,122,137.35,133.69374999999999,148.55000000000001,164.9,0,0,0,0,0,0,0,5.05,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":839.34374999999989},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":839.34374999999989},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.2382499999999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Germantown High",0,0,0,0,0,0,0,0,0,482.52735000000001,479.93675999999999,487.9538,498.37916000000001,38.956400000000002,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1987.7534700000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1987.7534700000001},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2.6503379599999999},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":4.9510138800000005},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":5.3006759200000007},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Lucy Elementary",59,57.45,58.5,71.150000000000006,72.850000000000009,64.55,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":383.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":383.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0226666666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Macon-Hall Elementary",161.35,185.4,180.65,209.35,210.4,193.5,0,0,0,0,0,0,0,0.4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1141.0500000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1141.0500000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.0428000000000006},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Mt. Pisgah Middle",0,0,0,0,0,0,157.86043000000001,146.11763999999999,167.08846,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":471.06653},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":471.06653},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2561774133333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Northaven Elementary",47.6,48.7,43.4,48.300000000000004,45.9,56.9,0,0,0,0,0,0,0,12.4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":303.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":303.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Southwind Elementary",104.85000000000001,102.3,124.45,120.45,127.7,141.6,0,0,0,0,0,0,0,16,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":737.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":737.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9662666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Southwind High",0,0,0,0,0,0,0,0,0,416.10284000000001,407.84348999999997,311.54881999999998,341.14724999999999,38.391779999999997,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1515.0341799999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1515.0341799999999},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2.0200455733333333},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":3.0601367199999996},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":4.0400911466666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Woodstock Middle School",0,0,0,0,0,0,92.406809999999993,85.265230000000003,66.393639999999991,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":247.06567999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":247.06567999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Highland Oaks Middle",0,0,0,0,0,0,206.16711000000001,248.39201,218.95887999999999,0,0,0,0,15.815379999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":689.33338000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":689.33338000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8382223466666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Lowrance Elementary/Middle",90.100000000000009,69.45,89.05,78.2,79.7,92.2,100.21185,90.574039999999997,103.75460000000001,0,0,0,0,24,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":817.24048999999991},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":817.24048999999991},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.1793079733333331},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Belle Forest Community School",193.70000000000002,185.8,174.15,188.5,204.5,223,0,0,0,0,0,0,0,21,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1190.6500000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1190.6500000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.1750666666666669},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","A. B. Hill Elementary",42.978559999999995,38.200000000000003,33.549999999999997,30.6,37.700000000000003,36.550000000000004,0,0,0,0,0,0,0,30,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":249.57856000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":249.57856000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Kate Bond Middle School",0,0,0,0,0,0,379.36151000000001,396.71150999999998,333.11538000000002,0,0,0,0,38.607689999999998,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1147.79609},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1147.79609},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.0607895733333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Alcy Elementary",37,33.4,32.85,31.85,33.85,30.85,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":199.79999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":199.79999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Alton Elementary",58.1,44.9,38.34375,33.75,35.1,33.549999999999997,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":243.74374999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":243.74374999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","American Way Middle",0,0,0,0,0,0,262.60169000000002,219.56021999999999,188.54048,0,0,0,0,25.65408,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":696.35647000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":696.35647000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8569505866666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Avon School",0,0,0,0,0,0,0,0,0,0,0,0,3.65,160.35,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":164},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":163.99999999999974},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","B. T. Washington High",0,0,0,0,0,0,58.748189999999994,58.746900000000004,61.034209999999995,67.89085,90.889700000000005,61.211779999999997,85.317300000000003,22,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":505.83892999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":186.64696965506477},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":319.1919603449353},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3489038133333331},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Bellevue Middle",0,0,0,0,0,0,202.72141999999999,178.13884999999999,175.69603999999998,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":556.55630999999994},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":556.55630999999994},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4841501599999998},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Berclair Elementary",116.75,99.75,93.75,101.8,107.2,101.4,0,0,0,0,0,0,0,21.400000000000002,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":642.04999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":642.04999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7121333333333331},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Chimneyrock Elementary School",146.6,142.34687,127.8,140.1,151.55000000000001,169.6,0,0,0,0,0,0,0,34.9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":912.89687000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":912.89687000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.4343916533333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Bethel Grove Elementary",39.1,35.700000000000003,26.95,34,40.15,28.35,0,0,0,0,0,0,0,20,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":224.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":224.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","William Herbert Brewster Elementary School",69.5,63.2,71.95,61.4,59.75,72.100000000000009,0,0,0,0,0,0,0,29,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":426.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":426.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1383999999999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Brownsville Road Elementary",95.65,72.5,76.95,97.7,106.05,104.4,0,0,0,0,0,0,0,9.25,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":562.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":562.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Bruce Elementary",75.95,70.7,79.25,69.400000000000006,75.8,60.9,0,0,0,0,0,0,0,0.4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":432.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":432.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1530666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Campus Elementary",0,62.275000000000006,76.885660000000001,71.7,60,53,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":323.86066},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":323.86066},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Central High",0,0,0,0,0,0,0,0,0,417.85228999999998,346.61034999999998,341.59737000000001,375.50749999999999,15,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1496.5675099999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1496.5675099999999},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":2.9862700399999995},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.9908466933333329},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Charjean Elementary",56.2,54.25,69.55,63.4,63.35,47.800000000000004,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":354.55},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":354.55},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Cherokee Elementary",91.600000000000009,66.25,86.8,75.814279999999997,78.150000000000006,73.864279999999994,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":473.47856000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":473.47856000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2626094933333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Chickasaw Middle",0,0,0,0,0,0,104.64633000000001,81.854779999999991,103.04232999999999,0,0,0,0,15,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":304.54343999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":304.54343999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Colonial Middle",0,0,0,0,0,0,379.99016,335.20715000000001,347.64420000000001,0,0,0,0,10.98785,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1073.82936},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1073.82936},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.8635449599999996},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Kate Bond Elementary School",108.05,143.4,134.19999999999999,143.55000000000001,163.95000000000002,155.1,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":848.25000000000011},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":848.25000000000011},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.2620000000000005},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Cordova Elementary",146.55000000000001,131.25,125,128.75,130.15,165.20000000000002,0,0,0,0,0,0,0,20.2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":847.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":847.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.2589333333333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Cordova Middle",0,0,0,0,0,0,234.71314999999998,227.19611,238.48842999999999,0,0,0,0,15.815379999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":716.21307000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":716.21307000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.90990152},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Cordova High School",0,0,0,0,0,0,0,0,0,543.22046,571.72103000000004,582.61037999999996,538.27011000000005,43.692279999999997,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":2279.5142600000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":2279.5142600000004},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":3.039352346666667},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":6.1180570400000018},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":6.078704693333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Craigmont High",0,0,0,0,0,0,0,0,0,225.45591999999999,187.02744000000001,189.23324,204.79489000000001,16.307679999999998,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":822.81916999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":822.81916999999999},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.1941844533333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Craigmont Middle",0,0,0,0,0,0,173.06270999999998,184.13271,178.82503,0,0,0,0,15.249989999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":551.27044000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":551.27044000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4700545066666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Cromwell Elementary",87.100000000000009,73.55,84.05,81.400000000000006,92.612500000000011,77.2,0,0,0,0,0,0,0,28,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":523.91250000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":523.91250000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3971},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Crump Elementary",93.75,87.55,90.600000000000009,88.65,111.65,132.9,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":605.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":605.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6135999999999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Cummings Elementary/Middle",77.45,50.6,53.550000000000004,45.25,50.5,46.9,66.276709999999994,40.96855,42,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":473.49525999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":473.49525999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2626540266666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Delano Elementary",65,38.800000000000004,28,39,27.6,30,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":228.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":228.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Double Tree Elementary",61.7,70.55,47.15,54.300000000000004,64.8,40.65,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":339.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":339.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Douglass Elementary/Middle",46.364280000000001,40.550000000000004,43.399989999999995,42.35,51.800000000000004,38,64.359759999999994,48.652700000000003,41.606649999999995,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":418.08337999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":418.08337999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1148890133333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Douglass High",0,0,0,0,0,0,0,0,0,153.00439,134.01281,99.018509999999992,129.38640000000001,23,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":538.42210999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":538.42210999999998},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4357922933333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Downtown Elementary",113.55,104.55,96.575000000000003,98.3,100.05,95.75,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":608.77499999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":608.77499999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6234},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Dunbar Elementary",32.65,49.75,42.1,34.550000000000004,40,42,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":241.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":241.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","East High",0,0,0,0,0,0,0,0,0,89.350000000000009,81.519719999999992,91.659639999999996,89.044309999999996,4.2006299999999994,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":355.77429999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":355.77429999999998},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Egypt Elementary",83.05,74.400000000000006,101.3,87,80.75,93.8,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":520.29999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":520.29999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3874666666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Evans Elementary",88.09375,70.775000000000006,86.375,72.25,71.600000000000009,69,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":458.09375},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":458.09375},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2215833333333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Ford Road Elementary",102.89283,100.64285,82.592849999999999,77.421419999999998,75.68571,75.985709999999997,0,0,0,0,0,0,0,16,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":531.22137000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":531.22137000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4165903200000003},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Fox Meadows Elementary",92.975000000000009,92.15,97.3,107.85000000000001,81.350000000000009,91.95,0,0,0,0,0,0,0,19,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":582.57500000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":582.57500000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5535333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Gardenview Elementary",37.800000000000004,40.5,34.6,47.35,33.200000000000003,32.35,0,0,0,0,0,0,0,46.4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":272.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":272.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Geeter Middle",0,0,0,0,0,0,79.027509999999992,83.072209999999998,104.95553,0,0,0,0,15.37435,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":282.42959999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":282.42959999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Georgian Hills Middle",0,0,0,0,0,0,104.92305999999999,79.507679999999993,79.007689999999997,0,0,0,0,10.907689999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":274.34611999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":274.34611999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Germanshire Elementary",131.65,141.65,131.94999999999999,114.7,138.5,149.30000000000001,0,0,0,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":809.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":809.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.1593333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Getwell Elementary",59.2,41.189949999999996,55.85,51.5,43.1,43.550000000000004,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":294.38995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":294.38995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Goodlett Elementary",66.25,72.55,73.100000000000009,85.350000000000009,77.2,76,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":450.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":450.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2012},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Grahamwood Elementary",159.85,168.85,149.81153,164.45000000000002,166.15,176.4,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":985.51152999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":985.51152999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.6280307466666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Hamilton Elementary",55.7,44.35,44.4,49.35,42.5,38,0,0,0,0,0,0,0,21,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":295.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":295.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Hamilton Middle",0,0,0,0,0,0,83.558819999999997,74.490499999999997,83.083669999999998,0,0,0,0,12.759979999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":253.89296999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":253.89296999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Hamilton High",0,0,0,0,0,0,0,0,0,144.58661999999998,165.80741999999998,117.69979000000001,148.78521999999998,31.068949999999997,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":607.94799999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":607.94799999999998},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6211946666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Havenview Middle",0,0,0,0,0,0,227.37311,224.48266999999998,241.94355999999999,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":700.79934000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":700.79934000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8687982400000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Hawkins Mill Elementary",44.550000000000004,53.6,49.2,54.65,58.35,50.1,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":310.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":310.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Hickory Ridge Elementary",132.1,107.3,113.3,126.10000000000001,119.8,108.9,0,0,0,0,0,0,0,10.55,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":718.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":718.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9147999999999998},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Hickory Ridge Middle",0,0,0,0,0,0,292.15620000000001,266.28786000000002,251.96163000000001,0,0,0,0,14.996129999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":825.40182000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":825.40182000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.2010715200000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Hollis F. Price Middle College",0,0,0,0,0,0,0,0,0,32.335119999999996,33.384479999999996,31.399089999999998,19.4923,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":116.61098999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":116.61098999999999},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Holmes Road Elementary",86.2,111.05,125.17500000000001,108.075,116.75,106.2,0,0,0,0,0,0,0,5.2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":658.65000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":658.65000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7564000000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Ida B. Wells Academy ES/MS",5,10,13,11,19,13.125,29.963800000000003,34,32.05856,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":167.14735999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":167.14735999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Idlewild Elementary",91.5,78.7,76.350000000000009,81,75.400000000000006,84.2,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":487.15000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":487.15000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2990666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Jackson Elementary",48.5,57.4,41.2,56.35,58.35,48.050000000000004,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":309.85000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":309.85000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","J. P. Freeman Elementary/Middle",78.850000000000009,54.6,41,66.349999999999994,51,62.75,89.016660000000002,64.76249,71,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":579.32915000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":579.32915000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5448777333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Keystone Elementary",65.95,72.5,58.85,63.35,74.25,79.7,0,0,0,0,0,0,0,33.9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":448.49999999999994},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":448.49999999999994},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1959999999999997},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Kingsbury Elementary",96.65,73.95,67.349999999999994,95.65,107.60000000000001,102.35000000000001,0,0,0,0,0,0,0,34,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":577.55000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":577.55000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5401333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Kingsbury Middle",0,0,0,0,0,0,201.35292999999999,193.35345000000001,175.35766000000001,0,0,0,0,13,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":583.06403999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":583.06403999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.55483744},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Kingsbury High",0,0,0,0,0,0,0,0,0,391.17450000000002,374.44223999999997,282.85183000000001,233.11157,28,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1309.58014},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1309.58014},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":2.23832056},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.4922137066666665},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Kirby High",0,0,0,0,0,0,0,0,0,209.37396000000001,238.12813,194.29603,211.98146,23.110250000000001,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":876.88982999999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":876.88982999999996},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.3383728799999997},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Knight Road Elementary",86.21875,87.424999999999997,77.95,87.018749999999997,91.2,78.850000000000009,0,0,0,0,0,0,0,23.35,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":532.01250000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":532.01250000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4187000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Larose Elementary",49.2,52.4,54.2,59.35,31.35,54.65,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":301.14999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":301.14999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Levi Elementary",72.900000000000006,86.5,64.349999999999994,79.05,63.95,81.45,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":449.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":449.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1978666666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Lucie E. Campbell Elementary",70.707129999999992,76.885710000000003,82.05,89.214280000000002,90.499989999999997,81.735709999999997,0,0,0,0,0,0,0,36.571419999999996,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":527.66424000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":527.66424000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4071046400000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Magnolia Elementary",55.042849999999994,52.492829999999998,42.671419999999998,35.414279999999998,43.714269999999999,36.499989999999997,0,0,0,0,0,0,0,8.6285600000000002,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":274.46419999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":274.46419999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Manassas High",0,0,0,0,0,0,0,0,0,112.20522,110.51474999999999,109.06756,105.25445000000001,36.93009,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":473.97207000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":473.97207000000003},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2639255200000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Manor Lake Elementary",56.9,58.725000000000001,44.4,48.15,60.4,42.65,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":311.22499999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":311.22499999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Melrose High",0,0,0,0,0,0,0,0,0,166.34285,143.70447999999999,117.91922,117.58099,15.39476,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":560.94230000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":560.94230000000005},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4958461333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Middle College High",0,0,0,0,0,0,0,0,0,68.452300000000008,66,77.581509999999994,67.96678,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":280.00058999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":280.00058999999999},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Mitchell High",0,0,0,0,0,0,0,0,0,94.232190000000003,100.53552999999999,111.86606,110.05450999999999,16.413329999999998,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":433.10161999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":433.10161999999997},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1549376533333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Newberry Elementary",67.8,73.100000000000009,68.650000000000006,80.100000000000009,91.2,72.46875,0,0,0,0,0,0,0,10,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":463.31875000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":463.31875000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2355166666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Oakhaven Elementary",88.7,98.3,96,104.9,115.375,118.2,0,0,0,0,0,0,0,0.70000000000000007,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":622.17500000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":622.17500000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6591333333333336},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Oakhaven Middle",0,0,0,0,0,0,112.91158,92.491929999999996,95.115349999999992,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":300.51885999999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":300.51885999999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Oakhaven High",0,0,0,0,0,0,0,0,0,89.588449999999995,100.27178000000001,73.20971999999999,75.6755,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":338.74545000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":338.74545000000001},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Oakshire Elementary",66.95,55.9,65.599999999999994,55.15,64.900000000000006,56,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":364.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":364.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Overton High",0,0,0,0,0,0,0,0,0,334.57657,295.21053000000001,230.29315,263.97131999999999,9.2969100000000005,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1133.3484800000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1133.3484800000001},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.0222626133333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Peabody Elementary",55.45,58.300000000000004,51.65,64,59.550000000000004,44,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":332.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":332.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Raleigh-Bartlett Meadows Elementary",82.418750000000003,87.350000000000009,71.150000000000006,71.75,72.3,68.05,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":453.01875000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":453.01875000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2080500000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Raleigh-Egypt High",0,0,0,0,0,0,131.09890999999999,115.61233,127.32872,180.58647999999999,137.7945,131.18350000000001,132.21763999999999,44.15551,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":999.97758999999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":391.31924820621043},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":608.65834179378942},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.6666069066666669},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Richland Elementary",141.85,125,132.4,127.60000000000001,140.25,131.80000000000001,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":799.90000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":799.90000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.1330666666666671},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Balmoral/Ridgeway Elementary",56.75,51.75,46.6,52.1,56.25,57,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":320.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":320.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Ridgeway Middle",0,0,0,0,0,0,257.63499000000002,233.61729,212.44082,0,0,0,0,14,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":717.69310000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":717.69310000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9138482666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Ridgeway High",0,0,0,0,0,0,0,0,0,322.80293999999998,313.61045999999999,278.48001999999997,297.24239,23,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1235.1358099999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1235.1358099999998},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.2936954933333329},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Riverview Elementary/Middle",32.492849999999997,29.207139999999999,32.5,44.092849999999999,39.078559999999996,31.94285,68.545109999999994,79.888480000000001,82.745189999999994,0,0,0,0,14.6225,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":455.11552999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":455.11552999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2136414133333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Robert R. Church Elementary",139.35,108.8,93.65625,123.75,103.9,119.95,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":690.40625},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":690.40625},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8410833333333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Ross Elementary",115.75,104.7,110.4,126.7,126.8,116.4,0,0,0,0,0,0,0,7.5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":708.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":708.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8886666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Rozelle Elementary",41.1,32,37.050000000000004,35.15,46.35,35,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":226.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":226.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Scenic Hills Elementary",54.5,47.9,55.65,41.6,51.6,58.25,0,0,0,0,0,0,0,6.4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":315.89999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":315.89999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Sea Isle Elementary",91.350000000000009,64.75,54.1,66.75,84,71,0,0,0,0,0,0,0,22.150000000000002,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":454.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":454.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2109333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Shady Grove Elementary",72.2,61.9,55.4,68.75,60.25,74.05,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":392.55},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":392.55},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0468},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Sharpe Elementary",52.35,48.9,50.35,56.550000000000004,47,39.5,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":294.64999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":294.64999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Sheffield Elementary",114.87855,103.3357,131.5857,85.007100000000008,99.649979999999999,74.485700000000008,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":608.94272999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":608.94272999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6238472800000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Sheffield High",0,0,0,0,0,0,0,0,0,206.80257,182.77647999999999,159.47622999999999,153.29497000000001,13.586129999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":715.9363800000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":715.9363800000001},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9091636800000003},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Sherwood Elementary",99.737500000000011,124.35000000000001,98.5,119,119.25,111.10000000000001,0,0,0,0,0,0,0,0.2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":672.13750000000016},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":672.13750000000016},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7923666666666671},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Sherwood Middle",0,0,0,0,0,0,255.22196,264.53948000000003,242.82388,0,0,0,0,37.36862,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":799.95393999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":799.95393999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.1332105066666669},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Shrine School",0,0,1,1,0,0,0,1,2,0,0,1,3,106.2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":115.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":64},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":51.199999999999996},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Shelby Oaks Elementary",149.05000000000001,143.70000000000002,149.5,145.6,142.25,144.30000000000001,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":875.40000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":875.40000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.3344000000000005},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Snowden Elementary/Middle",105.9,117.3,117.8,138.55000000000001,138,141.1,193.17417999999998,188.63991999999999,193.34465999999998,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1333.8087599999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1333.8087599999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":2},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.5568233599999997},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Oak Forest Elementary",61,82.2,44.050000000000004,68.400000000000006,76.350000000000009,64,0,0,0,0,0,0,0,21,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":417},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":417},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1120000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","South Park Elementary",81.05,94.350000000000009,91.3,82.7,92.769229999999993,94.55,0,0,0,0,0,0,0,46.4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":583.1192299999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":583.1192299999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5549846133333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Exceptional Children Special Placements",0,0,0,0,0,0,0,0,0,0,0,1,1,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":2},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Springdale Elementary",40.9,40.6,44.85,44,46.925000000000004,43.5,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":260.77499999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":260.77499999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Treadwell Elementary",123.3,134.94997999999998,106.7,91.15,118.45713000000001,116.09998999999999,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":691.6570999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":691.6570999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.844418933333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Riverwood Elementary School",143,161.55000000000001,134.94999999999999,167.4,167.9,144.35,0,0,0,0,0,0,0,15.15,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":934.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":934.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.4914666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Treadwell Middle School",0,0,0,0,0,0,169.13177000000002,154.69580000000002,125.07711999999999,0,0,0,0,16.05,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":464.95469000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":464.95469000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2398791733333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Trezevant High",0,0,0,0,0,0,0,0,1,126.08345,132.44897,96.664300000000011,125.65376000000001,25.286659999999998,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":507.13714000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1.0524782293461656},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":506.0846617706539},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3523657066666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Vollentine Elementary",45.6,49.6,56.875,41.524999999999999,50.6,42.300000000000004,0,0,0,0,0,0,0,36,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":322.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":322.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","A. Maceo Walker Middle",0,0,0,0,0,0,201.87522000000001,202.18406999999999,205.31536,0,0,0,0,33,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":642.37464999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":642.37464999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7129990666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Wells Station Elementary",113.25,127.75,108.20625,133.05000000000001,118.15625,124.35000000000001,0,0,0,0,0,0,0,7.6000000000000005,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":732.36250000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":732.36250000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9529666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Westside Elementary",64.349999999999994,45,56,56.45,44.35,53.550000000000004,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":319.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":319.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Westwood High",0,0,0,0,0,0,0,0,0,87.18871,81.913640000000001,88.093400000000003,60.216749999999998,21.86666,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":339.27915999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":339.27915999999999},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","White Station Elementary",117,100.65,96.4,100,107.10000000000001,101.3,0,0,0,0,0,0,0,30.45,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":652.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":652.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7410666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","White Station High",0,0,0,0,0,0,0,0,0,594.98850000000004,540.53263000000004,508.39553000000001,524.95968000000005,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":2174.8763400000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":2174.8763400000003},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2.8998351200000005},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":5.6995053600000016},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":5.7996702400000011},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","White Station Middle",0,0,0,0,0,0,400.79385000000002,447.33436,413.08717000000001,0,0,0,0,11.938459999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1273.1538400000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1273.1538400000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.3950769066666671},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Whitehaven Elementary",64.75,55.75,74.850000000000009,68.850000000000009,91.55,63.7,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":419.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":419.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1185333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Whitehaven High",0,0,0,0,0,0,0,0,0,379.93619000000001,374.10289,369.09239000000002,402.49403000000001,25.85332,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1551.47882},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1551.47882},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2.0686384266666669},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":3.2059152800000001},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":4.1372768533333328},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Willow Oaks Elementary",106.9,113.575,97.5,113,134.55000000000001,110.3,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":675.82500000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":675.82500000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8022},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Winchester Elementary",100.85000000000001,114.5,96.45,80.650000000000006,83.25,71.3,0,0,0,0,0,0,0,0.8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":547.79999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":547.79999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4607999999999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Winridge Elementary",82.75,77.650000000000006,69.25,81.95,72.2,72.650000000000006,0,0,0,0,0,0,0,17.2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":473.65000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":473.65000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2630666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Wooddale High",0,0,0,0,0,0,0,0,0,144.55792,188.64476999999999,171.95289,207.27535,17.602029999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":730.03296},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":730.03296},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.94675456},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Northwest Prep Academy",0,0,0,0,0,0,0,0,0,8.5192199999999989,24.7075,44.259650000000001,84.35150999999999,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":161.83787999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":161.83787999999998},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Carver College and Career Academy",3.6,12,9.1,15.85,30.075000000000003,25.55,32.952549999999995,50.906869999999998,83.42085999999999,186.65355,141.97064,78.047979999999995,55.783369999999998,14.962639999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":740.87345999999991},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":268.88568054250629},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":471.98777945749367},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9756625599999997},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Memphis Virtual School",0,0,0,0,0,0,3.28159,2.4,4.1423000000000005,9.7773899999999987,12.782769999999999,20.97983,33.22296,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":86.586839999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":9.8238900000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":76.762949999999989},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Grandview Heights Middle School",0,0,0,0,0,0,160.98759000000001,119.03488,148.53371999999999,0,0,0,0,28.967949999999998,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":457.52413999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":457.52413999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2200643733333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Maxine Smith STEAM Academy",0,0,0,0,0,0,118.34294,107.4,106.08071,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":331.82364999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":331.82364999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Westhaven Elementary",122.8,128.05000000000001,121.5,119.41427999999999,133.80000000000001,114.9,0,0,0,0,0,0,0,44.4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":784.86428000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":784.86428000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.0929714133333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","DuBois Middle of Leadership  Public Policy",0,0,0,0,0,0,71.350000000000009,47.45,64.838459999999998,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":183.63846000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":183.63846000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,183.02499999999998,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":2818584.9999999995},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":3297744.4499999993},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":141756.3928142396}]
["Shelby County","DuBois Middle School of Arts  Technology",0,0,0,0,0,0,63.180709999999998,46.010469999999998,48.5,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":157.69118},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":157.69118},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,155.97112499999997,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":2401955.3249999993},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":2810287.7302499991},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":120802.64479267239}]
["Shelby County","DuBois High School of Arts  Technology",0,0,0,0,0,0,0,0,0,44.959039999999995,44.351419999999997,34.655229999999996,45.234749999999998,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":169.20043999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":169.20043999999999},"high","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,169.22574999999998,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":3252428.7960059098},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":3805341.6913269144},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":163575.89854730587}]
["Shelby County","DuBois High of Leadership  Public Policy",0,0,0,0,0,0,0,0,0,57.124749999999999,49.612349999999999,16.43281,8.8579499999999989,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":132.02786},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":132.02786},"high","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,127.914,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":2458438.9610464126},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":2876373.5844243024},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":123643.40230006418}]
["Shelby County","DuBois Elementary School of Entrepreneurship",51.29571,44.15,50.781329999999997,54.317049999999995,51.482769999999995,48.739919999999998,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":300.76677999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":300.76677999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},251.85325,48.920999999999992,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":3511086.1582499999},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":753383.39999999991},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":4989429.3831524998},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":214474.93045044015}]
["Shelby County","DuBois Elementary School of Arts  Technology",30,38.550000000000004,39.6,38.550000000000004,46.050000000000004,48.65,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":241.40000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":241.40000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},192.48249999999999,48.566249999999997,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":2683398.5324999997},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":747920.24999999988},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":4014642.9755249997},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":172572.89498203827}]
["Shelby County","City University School Girls Preparatory",0,0,0,0,0,0,24.400000000000002,32,41,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":97.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":97.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,96.3,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":1483020},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":1735133.4},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":74586.207501769008}]
["Shelby County","Arrow Academy of Excellence",21,21.85,18,22.95,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":83.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":83.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},82.064999999999998,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":1144068.165},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":1338559.7530499999},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":57539.146842832932}]
["Shelby County","Freedom Preparatory Academy Elementary School",80.2,64.45,41.45,28.1,0,23.1,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":237.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":237.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},214.09010000000001,22.433749999999996,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":2984630.0841000001},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":345479.74999999994},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":3896228.505897},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":167482.7467531552}]
["Shelby County","Nexus STEM Academy Middle School",0,0,0,0,0,0,98.638329999999996,99.57741,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":199.21573999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":199.21573999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},88.903750000000002,195.01124999999999,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":1239407.17875},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":3003173.25},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":4963819.1016374994},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":213374.05038481724}]
["Shelby County","Memphis STEM Academy",46,37,34.4,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":117.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":117.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},119.30124999999998,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":1663178.7262499996},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":1945919.1097124994},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":83647.013249052834}]
["Shelby County","Memphis Delta Preparatory Charter School",49.7,63.45,42,45.15,41.550000000000004,44.1,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":286.95000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":286.95000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},240.38750000000002,44.646249999999995,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":3351242.1374999997},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":687552.25},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":4725389.4333749991},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":203124.94520846318}]
["Shelby County","Aspire East Academy",69.350000000000009,81,36,0,0,0,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":187.35000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":187.35000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},187.73249999999999,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":2617178.7824999997},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":3062099.1755249994},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":131626.97720918947}]
["Shelby County","Circles Of Success Learning Academy",43,32,32.9,39.6,37.700000000000003,45,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":230.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":230.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},184.16874999999999,44.337499999999999,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":2567496.5437499997},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":682797.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":3802844.0311874994},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":163468.53446946188}]
["Shelby County","KIPP Memphis Collegiate High School",0,0,0,0,0,0,0,0,0,185.89760000000001,134.73122999999998,94.160049999999998,81.784369999999996,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":496.57325000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":496.57325000000003},"high","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3241953333333334},null,null,489.92285499999997,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":9416056.3709921688},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":11016785.954060838},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":473566.05732571112}]
["Shelby County","City University School Of Liberal Arts",0,0,0,0,0,0,0,0,0,68.400000000000006,67,68.338000000000008,69.17792,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":272.91592000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":272.91592000000003},"high","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,273.45724999999999,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":5255702.718862745},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":6149172.1810694113},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":264327.47606688261}]
["Shelby County","Memphis Academy Of Science  Engineering Middle/High",0,0,0,0,0,0,71.932769999999991,57.85,65.965270000000004,85.755539999999996,89.69413999999999,57.550000000000004,58.605840000000001,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":487.35356000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":195.74804},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":291.60552000000001},"all","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2996094933333333},null,195.86349999999999,290.72974999999997,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":3016297.8999999994},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":5587670.9706152827},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":10066643.578619879},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":432723.36686118366}]
["Shelby County","Power Center Academy High School",0,0,0,0,0,0,0,0,0,157.30000000000001,169.65705,157.15625,156.32500000000002,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":640.43830000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":640.43830000000003},"high","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7078354666666669},null,null,638.40137499999992,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":12269734.455068259},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":14355589.312429862},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":617087.4027709174}]
["Shelby County","Memphis Business Academy Elementary School",39.75,43,45.15,74.900000000000006,74.05,82.15,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":359},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":359},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},275.02812499999999,82.3,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":3834167.0906249997},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":1267420},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":5968856.8960312484},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":256576.46783570162}]
["Shelby County","Memphis Academy Of Health Sciences",0,0,0,0,0,0,75.350000000000009,107.10000000000001,96,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":278.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":278.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,277.29974999999996,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":4270416.1499999994},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":4996386.8954999987},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":214774.0051265698}]
["Shelby County","Memphis Academy of Health Sciences High School",0,0,0,0,0,0,0,0,0,113.9,112.92101,106.55011999999999,84.233579999999989,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":420.60470999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":420.60470999999995},"high","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.12161256},null,null,419.71537499999999,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":8066705.9934816016},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":9438046.0123734735},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":405702.55767662107}]
["Shelby County","Memphis Business Academy Middle",0,0,0,0,0,0,165.11664999999999,163.15213,106.96666,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":435.23543999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":435.23543999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1606278400000001},null,435.08399999999995,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":6700293.5999999987},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":7839343.5119999982},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":336980.95020456554}]
["Shelby County","Memphis Business Academy High School",0,0,0,0,0,0,0,0,0,134.82665,125.99330999999999,102.09665,90.159949999999995,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":453.07655999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":453.07655999999997},"high","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.20820416},null,null,454.79449999999997,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":8740908.0950452853},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":10226862.471202983},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":439610.51430927438}]
["Shelby County","Power Center Academy Middle",0,0,0,0,0,0,145.2423,153.46332000000001,147.65,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":446.35562000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":446.35562000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1902816533333334},null,448.46949999999998,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":6906430.2999999998},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":8080523.4509999994},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":347348.27814345376}]
["Shelby County","Promise Academy",57.65,55.9,74.219989999999996,54.15,60.65,63,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":365.56999000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":365.56999000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},302.06299999999999,63.561250000000001,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":4211060.2829999998},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":978843.25},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":6072187.133609999},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":261018.20732458224}]
["Shelby County","Southern Avenue Charter School Of Academic Excellence  Creative Arts",62.875,61.550000000000004,56,72.350000000000009,94.350000000000009,80.506249999999994,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":427.63125000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":427.63125000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.14035},348.96899999999999,81.424250000000001,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":4864976.8289999999},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":1253933.45},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":7159125.0264299996},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":307741.17122776585}]
["Shelby County","Star Academy",46.2,49.275000000000006,40.050000000000004,35.950000000000003,33.4,37,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":241.87500000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":241.87500000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},204.87975,37.084999999999994,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":2856228.5947499997},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":571108.99999999988},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":4009984.9858574993},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":172372.66727396622}]
["Shelby County","Soulsville Charter School",0,0,0,0,0,0,100,103.5369,96,102.17821000000001,89.54437999999999,73.145499999999998,81.275589999999994,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":645.68057999999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":299.5369},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":346.14368000000002},"all","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7218148799999999},null,297.84974999999997,343.62324999999998,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":4586886.1499999994},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":6604255.8728629528},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":13093636.166749652},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":562841.257096346}]
["Shelby County","Freedom Preparatory Academy",0,0,0,0,0,0,161.15693999999999,133.15512000000001,118.3,104.10897,108.36207999999999,92.589649999999992,60.056400000000004,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":777.72915999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":412.61205999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":365.11709999999999},"all","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.0739444266666665},null,413.88274999999999,366.94625000000002,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":6373794.3500000006},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":7052511.5124996277},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":15708777.859124564},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":675255.38094065827}]
["Shelby County","City University Boys Preparatory",0,0,0,0,0,0,21,18,26.400000000000002,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":65.400000000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":65.400000000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,65.3,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":1005620},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":1176575.3999999999},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":50576.109552082213}]
["Shelby County","KIPP Memphis Collegiate Middle",0,0,0,0,0,106.7,78.95,83.559609999999992,64.55,0,0,0,0,1.5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":335.25961000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":335.25961000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,334.77563999999995,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":5155544.8559999997},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":6031987.481519999},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":259290.19056674474}]
["Shelby County","Memphis College Preparatory",45.15,47.050000000000004,43.887500000000003,44,51,47.85,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":278.9375},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":278.9375},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},231.08850000000001,47.692499999999995,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":3221604.7785},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":734464.49999999988},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":4628601.0558449998},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":198964.41322273106}]
["Shelby County","Memphis School of Excellence",0,0,0,0,0,0,104.79400000000001,83.141660000000002,84,95.8,62,52.550000000000004,52,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":534.28566000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":271.93565999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":262.35000000000002},"all","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.42476176},null,273.41025000000002,260.57,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":4210517.8500000006},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":5008016.6368017867},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":10785685.349558091},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":463631.9982837803}]
["Shelby County","Veritas College Preparatory",0,0,0,0,0,0,48.307690000000001,40.853029999999997,59.1,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":148.26071999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":148.26071999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,148.6343,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":2288968.2199999997},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":2678092.8173999996},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":115120.13231235914}]
["Shelby County","Aurora Collegiate Academy",60,63,50,49,57,54.7,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":333.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":333.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},278.20249999999999,54.23,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":3878421.0524999998},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":835141.99999999988},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":5514868.7714249985},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":237061.39627681128}]
["Shelby County","KIPP Memphis Middle Academy",0,0,0,0,0,59.321419999999996,118.21041,101.05,104.25,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":382.83182999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":382.83182999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0208848799999999},null,378.10599999999999,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":5822832.3999999994},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":6812713.9079999989},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":292850.39017304126}]
["Shelby County","Memphis Grizzlies Preparatory Charter School",0,0,0,0,0,68.95,104.3,80.75,61,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":315},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":315},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,317.08874999999995,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":4883166.75},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":5713305.0974999992},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":245591.35310463709}]
["Shelby County","KIPP Memphis Collegiate Elementary",80.150000000000006,85.600000000000009,97.05,85.2,119.45,0,0,0,0,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":469.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":469.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2518666666666667},472.68749999999994,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":6589736.4374999991},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":7709991.6318749981},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":331420.64794091985}]
["Shelby County","Memphis Rise Academy",0,0,0,0,0,0,110.99330999999999,109.4,106,111.29098,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":437.68428999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":326.39330999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":111.29098},"high","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1671581066666665},null,325.32600500000001,111.649,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":5010020.477},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":2145834.3227627231},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":8372350.1157223852},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":359892.69932140643}]
["Shelby County","City University School of Independence",0,0,0,0,0,0,0,0,0,0,0,14.200000000000001,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":14.200000000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":14.200000000000001},"high","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,14.2,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":272916.43797284941},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":319312.23242823378},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":13725.912039815117}]
["Shelby County","Vision Preparatory Charter School",59.4,58.35,60,61.95,37.800000000000004,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":277.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":277.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},277.57374999999996,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":3869655.6487499992},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":4527497.1090374989},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":194618.37276507399}]
["Shelby County","Power Center Academy Elementary School",121.3,157.80000000000001,144.80000000000001,96.8,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":520.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":520.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3885333333333334},524.39249999999993,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":7310555.8424999984},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":8553350.3357249983},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":367673.15007348161}]
["Shelby County","The Excel Center",0,0,0,0,0,0,0,0,0,47.066519999999997,22.58933,20.586279999999999,100.35813,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":190.60025999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":190.60025999999999},"high","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,252.04849999999996,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":4844237.9448168827},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":5667758.3954357523},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":243633.48878643248}]
["Shelby County","Granville T. Woods Academy of Innovation Charter School",44.65,51.775000000000006,61.050000000000004,47.300000000000004,38.774999999999999,56.5,56.171409999999995,61.567609999999995,43.488720000000001,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":461.27774000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":461.27774000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2300739733333335},241.48499999999999,213.58347749999999,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":3366542.3849999998},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":3289185.5534999999},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":7787201.6880449997},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":334739.58887694182}]
["Shelby County","Leadership Preparatory Charter School",61.452079999999995,39.64564,53.817039999999999,36.607430000000001,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":191.52218999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":191.52218999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},189.40796999999998,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":2640536.5097699999},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":3089427.7164308997},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":132801.71813846217}]
["Shelby County","Gateway University",0,0,0,0,0,0,0,0,0,109.85857,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":109.85857},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":109.85857},"high","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Kaleidoscope School of Memphis",0,0,0,0,0,0,43.404759999999996,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":43.404759999999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":43.404759999999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Legacy Leadership Academy, Inc.",0,0,0,0,0,0,20.586109999999998,9.7241299999999988,10,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":40.310239999999993},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":40.310239999999993},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Memphis School of Excellence Elementary",31.3,15,19.45,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":65.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":65.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Nexus STEM Academy Elementary School",89.100000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":89.100000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":89.100000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Southwest Early College High School",0,0,0,0,0,0,0,0,0,90.840689999999995,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":90.840689999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":90.840689999999995},"high","charter",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,90.796749999999989,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":1745065.1823599518},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":2041726.2633611434},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":87765.366478949538}]
["Shelby County","Corning Achievement Elementary",24.45,25.25,21.25,20.25,23,20,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":135.19999999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":135.19999999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","ASD",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Westside Achievement Middle School",0,0,0,0,0,0,82.2,101.8,91.25,0,0,0,0,9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":284.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":284.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","ASD",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Frayser Achievement Elementary",38.1,35.25,31.55,35.9,38.35,34.700000000000003,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":213.84999999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":213.84999999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","ASD",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Whitney Achievement Elementary School",50.65,55.25,57.4,47.2,56.25,53.6,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":320.35000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":320.35000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","ASD",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Georgian Hills Achievement Elementary School",32.450000000000003,42.25,39.950000000000003,40.700000000000003,38.25,50.4,0,0,0,0,0,0,0,25,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":269},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":269.00000000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","ASD",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","GRAD Academy Memphis",0,0,0,0,0,0,0,0,0,102.35000000000001,115.25,113.65,131,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":463.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":463.25},"high","ASD",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2353333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Pathways in Education - TN",0,0,0,0,0,0,0,0,0,28.05,33.6,45,32.5,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":139.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":139.15},"high","ASD",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Pathways in Education - Whitehaven",0,0,0,0,0,0,0,0,0,34.700000000000003,41.300000000000004,38.300000000000004,51.300000000000004,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":165.60000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":165.60000000000002},"high","ASD",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Cornerstone Prep - Lester Campus",82.75,65.75,43.6,73.100000000000009,63.300000000000004,51.7,0,0,0,0,0,0,0,10,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":390.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":390.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","ASD",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0405333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Humes Preparatory Academy Middle  School",0,0,0,0,0,0,74.75,77.350000000000009,100.3,0,0,0,0,11,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":263.40000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":263.40000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","ASD",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","KIPP Memphis Preparatory Middle",0,0,0,0,0,48,114,108.25,120,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":391.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":391.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","ASD",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0433333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Aspire Middle School",0,0,0,0,0,0,71.850000000000009,63.95,78.2,0,0,0,0,11,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":225},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":225},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","ASD",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Aspire Hanley Elementary",102.60000000000001,72.8,78.05,73.350000000000009,84.600000000000009,70.95,0,0,0,0,0,0,0,16.09,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":498.44},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":498.44},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","ASD",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3291733333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","KIPP Memphis Academy Elementary",84.7,82.55,82,83.3,86.4,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":418.95000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":418.95000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","ASD",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1172000000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Aspire Coleman",76.8,85.100000000000009,76.55,70.150000000000006,84.25,70.75,52.550000000000004,42,0,0,0,0,0,12,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":570.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":570.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","ASD",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5204},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Fairley High School",0,0,0,0,0,0,0,0,0,84.4,139.25,127.91096999999999,159.46950000000001,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":513.03047000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":513.03047000000004},"high","ASD",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3680812533333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Promise Academy - Spring Hill",72.600000000000009,72,64.150000000000006,67.55,50,0,0,0,0,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":328.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":328.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","ASD",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Martin Luther King Preparatory High School",0,0,0,0,0,0,0,0,0,178.21428,129.30000000000001,127.25,114.28570000000001,3.95,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":552.99998000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":552.99998000000005},"high","ASD",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4746666133333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Lester Prep",0,0,0,0,0,0,74.05,70.95,65.3,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":216.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":216.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","ASD",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Freedom Preparatory Academy Charter Elementary School",85,91.100000000000009,87.05,86,112.65,91.45,0,0,0,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":560.25000000000011},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":560.25000000000011},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","ASD",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4940000000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Libertas School",62.050000000000004,62.85,44.1,40,0,0,0,0,0,0,0,0,0,15,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":224},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":224},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","ASD",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Wooddale Middle School",0,0,0,0,0,0,125.17804,125.16219,156.41093999999998,0,0,0,0,3.6634099999999998,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":410.41458},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":410.41458},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","ASD",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.09443888},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","KIPP Memphis Preparatory Elementary",76,71.850000000000009,89.600000000000009,78.400000000000006,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":315.85000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":315.85000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","ASD",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Cornerstone Prep Denver Campus",116.9,83.600000000000009,108.65,95.25,112.95,87.4,0,0,0,0,0,0,0,18,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":622.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":622.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","ASD",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6606666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Memphis Scholars Florida Kansas",43,47.45,37.15,42.800000000000004,37.15,33.75,0,0,0,0,0,0,0,5.3523699999999996,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":246.65237000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":246.65237000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","ASD",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Memphis Scholars Caldwell-Guthrie",75.05,85.5,93.8,91.45,66.3,76.100000000000009,0,0,0,0,0,0,0,11,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":499.20000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":499.20000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","ASD",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3312000000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Memphis Scholars Raleigh-Egypt",0,0,0,0,0,0,36.15,33.9,20.25,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":92.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":92.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","ASD",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Kirby Middle School",0,0,0,0,0,0,104.34144999999999,120.36096999999999,162.36584999999999,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":391.06826999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":391.06826999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem","ASD",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0428487200000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Hillcrest High School",0,0,0,0,0,0,0,0,0,97.169499999999999,111.81581,116.47680000000001,96.758499999999998,24.932919999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":447.15352999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":447.15352999999999},"high","ASD",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1924094133333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Shelby County","Bluff City High School",0,0,0,0,0,0,0,0,0,151.64306999999999,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":152.64306999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":152.64306999999999},"high","SBOE",{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Arlington","Arlington High",0,0,0,0,0,0,0,0,0,496.45,488.73473999999999,510.85,486.62050999999997,25,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":2007.65525},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":2007.65525},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2.6768736666666668},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":5.030621},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":5.3537473333333336},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Arlington","Arlington Elementary",125,123.35000000000001,132.94999999999999,123.55,149.5,155,0,0,0,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":817.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":817.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.1795999999999998},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Arlington","Arlington Middle",0,0,0,0,0,0,321.3,303.5,309.25,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":941.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":941.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.5094666666666665},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Arlington","Donelson Elementary",135.4,130,137.95000000000002,128.5,134.65,123.3,0,0,0,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":794.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":794.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.1194666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bartlett","Altruria Elementary",138.75,141.35,124.15,123.4,138.15,146,0,0,0,0,0,0,0,9.9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":821.69999999999993},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":821.69999999999993},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.1911999999999998},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bartlett","Appling Middle School",0,0,0,0,0,0,254.45000000000002,235.9,215.25,0,0,0,0,10.0238,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":715.62380000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":715.62380000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9083301333333336},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bartlett","Bartlett Elementary School",101.75,87,120,130.15,112.15,123.9,0,0,0,0,0,0,0,7.6000000000000005,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":682.55},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":682.55},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8201333333333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bartlett","Bartlett High School",0,0,0,0,0,0,0,0,0,734,727.9,616.5,569.95000000000005,49.179400000000001,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":2697.5294000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":2697.5294000000004},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":3.5967058666666674},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":7.7901176000000012},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":7.1934117333333338},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bartlett","Bon Lin Elementary School",131.75,146.95000000000002,132.80000000000001,156,158.4,146.25,0,0,0,0,0,0,0,10,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":882.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":882.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.3524000000000003},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bartlett","Bon Lin Middle School",0,0,0,0,0,0,249.75,253.35,234.55,0,0,0,0,9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":746.65000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":746.65000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9910666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bartlett","Ellendale Elementary",74.25,81.8,78,77.5,79.400000000000006,86.2,0,0,0,0,0,0,0,9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":486.15000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":486.15000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2964000000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bartlett","Elmore Park Middle School",0,0,0,0,0,0,282.3,254.6,262.2,0,0,0,0,9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":808.09999999999991},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":808.09999999999991},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.1549333333333331},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bartlett","Oak Elementary",136.35,98.05,93.15,86.4,95.4,114.2,0,0,0,0,0,0,0,14.3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":637.84999999999991},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":637.84999999999991},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.700933333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bartlett","Rivercrest Elementary",72.400000000000006,74.75,77.3,76.3,98.05,87.600000000000009,0,0,0,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":494.40000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":494.40000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3184},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Collierville","Bailey Station Elementary School",122.05,133.44999999999999,131.65,132.15,146,128.9,0,0,0,0,0,0,0,11,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":805.19999999999993},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":805.19999999999993},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.1471999999999998},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Collierville","Collierville Elementary School",122.55,134,126.65,154.9,124.60000000000001,146.80000000000001,0,0,0,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":817.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":817.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.1799999999999997},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Collierville","Collierville High School",0,0,0,0,0,0,0,0,0,690.28845999999999,594.49869999999999,616.48614999999995,583.29870000000005,62,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":2546.5720099999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":2546.5720099999999},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":3.3954293466666665},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":7.1862880399999991},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":6.790858693333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Collierville","Collierville Middle School",0,0,0,0,0,0,347.65000000000003,305.10000000000002,318.22618999999997,0,0,0,0,13,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":983.97618999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":983.97618999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.6239365066666664},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Collierville","Crosswind Elementary School",126.8,118.3,124.8,144.1,122.3,132.1,0,0,0,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":776.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":776.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.0704000000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Collierville","Schilling Farms Middle",0,0,0,0,0,0,348.6,355.3,391.85,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1101.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1101.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.9379999999999997},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Collierville","Sycamore Elementary School",164.1,151.55000000000001,116.5,135.30000000000001,148.05000000000001,157.70000000000002,0,0,0,0,0,0,0,13.6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":886.80000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":886.80000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.3648000000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Collierville","Tara Oaks Elementary School",121.35000000000001,106.5,124.10000000000001,104.2,96.8,107.10000000000001,0,0,0,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":666.05000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":666.05000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7761333333333336},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Germantown","Dogwood Elementary School",126.4,189.4,146.05000000000001,143.6,153.4,156.85,0,0,0,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":920.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":920.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.4552},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Germantown","Farmington Elementary School",133.85,137.5,132,140.70000000000002,135.6,152.85,0,0,0,0,0,0,0,13,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":845.50000000000011},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":845.50000000000011},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.254666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Germantown","Houston Middle School",0,0,0,0,0,0,334.48079000000001,300.27958000000001,314.24324999999999,0,0,0,0,6.8571399999999993,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":955.86075999999991},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":955.86075999999991},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.5489620266666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Germantown","Houston High School",0,0,0,0,0,0,0,0,0,495.79921999999999,474.15048999999999,439.93459000000001,438.76661999999999,30,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1878.65092},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1878.65092},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2.5048678933333335},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":4.5146036800000005},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":5.009735786666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Germantown","Riverdale Elementary School",152.30000000000001,150.70000000000002,143.70000000000002,147.45000000000002,161.1,179.35,166.47559000000001,142.59461999999999,148.63153,0,0,0,0,12,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1404.3017400000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1404.3017400000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":2},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.7448046400000008},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lakeland","Lakeland Elementary School",166.20000000000002,156.70000000000002,203.4,193.20000000000002,169.4,0,0,0,0,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":895.90000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":895.90000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.3890666666666669},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lakeland","Lakeland Middle Preparatory School",0,0,0,0,0,187,207.65,182.95000000000002,141.6,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":724.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":724.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9312},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Millington","E.A. Harrold Elementary School",62.5,70.350000000000009,44.35,52,65.7,61.35,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":356.25000000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":356.25000000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Millington","Millington Elementary School",108.05,142.5,117,111.5,110.85000000000001,125.5,0,0,0,0,0,0,0,14,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":729.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":729.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9450666666666665},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Millington","Millington Central High School",0,0,0,0,0,0,0,0,0,205.07435000000001,219.09712999999999,215.49133,203.14225999999999,14.820369999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":857.62544000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":857.62544000000003},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.2870011733333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Millington","Millington Middle School",0,0,0,0,0,0,190.15,160.75,163,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":520.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":520.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3890666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Smith County","Carthage Elementary",65.55,66.45,75.95,64.2,54.15,0,0,0,0,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":334.29999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":334.29999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Smith County","Defeated Elementary",35,37.700000000000003,28.75,41.550000000000004,26.150000000000002,25,29.85,15.65,23,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":262.64999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":262.64999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Smith County","Forks River Elementary",27.650000000000002,13.450000000000001,19.25,13.4,25,22,17,16.45,22.35,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":176.54999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":176.54999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Smith County","Gordonsville High School",0,0,0,0,0,0,0,77,65.349999999999994,85.283969999999997,79.55,83.7,71.350000000000009,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":462.23397},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":142.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":319.88397000000003},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.23262392},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Smith County","Gordonsville Elementary School",0,0,0,63.2,88.65,95.2,81.600000000000009,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":328.65000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":328.65000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Smith County","New Middleton Elementary",78.95,70.600000000000009,70,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":219.55},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":219.55},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Smith County","Smith County High School",0,0,0,0,0,0,0,0,0,162.23267999999999,128.34422000000001,157.13844,146.03518,17,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":610.75052000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":610.75052000000005},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6286680533333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Smith County","Smith County Middle School",0,0,0,0,0,64.45,80.75,77.350000000000009,81.400000000000006,0,0,0,0,22,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":325.95000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":325.95000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Smith County","Union Heights Elementary",36.35,27,27.5,25.35,33.35,22.85,38.700000000000003,21.2,25,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":257.29999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":257.29999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Stewart County","Stewart County Middle School",0,0,0,0,0,0,164.3,167.15,164.8,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":502.25000000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":502.25000000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3393333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Stewart County","Dover Elementary",61.800000000000004,78.05,82.55,59.300000000000004,78,98.600000000000009,0,0,0,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":465.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":465.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2408000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Stewart County","North Stewart Elementary",49.75,41.6,77,47.6,71.55,57.15,0,0,0,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":349.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":349.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Stewart County","Stewart Co High School",0,0,0,0,0,0,0,0,0,149.15,176.15870999999999,171.95000000000002,157.51849999999999,23,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":677.77721000000008},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":677.77721000000008},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8074058933333337},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sullivan County","Blountville Elementary",62.65,57.65,60,55,62.1,0,0,0,0,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":305.40000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":305.40000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sullivan County","Blountville Middle School",0,0,0,0,0,60.492849999999997,101.10000000000001,86.4,101.76666,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":355.75950999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":355.75950999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sullivan County","Bluff City Elementary",86.05,109.45,119.3,101.4,114.15,0,0,0,0,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":537.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":537.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4329333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sullivan County","Bluff City Middle School",0,0,0,0,0,124.5,100.92118000000001,115.10000000000001,114.60000000000001,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":463.12118000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":463.12118000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2349898133333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sullivan County","Central Heights Elementary",38,43,28.7,38.200000000000003,32,36.200000000000003,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":216.10000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":216.10000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sullivan County","Sullivan Central High School",0,0,0,0,0,0,0,0,0,201.35,211.88076000000001,197.57756000000001,212.00640000000001,15.847429999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":838.66215000000011},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":838.66215000000011},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.2364324},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sullivan County","Colonial Heights Middle",0,0,0,0,0,0,110.61422999999999,101.64637,115.74281999999999,0,0,0,0,2.9892699999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":330.99268999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":330.99268999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sullivan County","Sullivan East High School",0,0,0,0,0,0,0,0,0,217.15640999999999,204.08332999999999,216.26152999999999,217.99486999999999,7.3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":862.79613999999992},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":862.79613999999992},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.3007897066666665},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sullivan County","Emmett Elementary",58.15,38.85,54,55.5,54.7,51.65,0,0,0,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":317.84999999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":317.84999999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sullivan County","Holston Elementary",64.7,54.95,42.6,62.4,42.65,63.300000000000004,0,0,0,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":336.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":336.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sullivan County","Holston Middle School",0,0,0,0,0,0,105.71856,101.7,117,0,0,0,0,5.55,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":329.96856000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":329.96856000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sullivan County","Holston Valley Middle School",0,0,0,0,0,0,66.150000000000006,70.400000000000006,54.65,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":193.20000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":193.20000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sullivan County","Indian Springs Elementary",61,62.1,63.45,62,59.050000000000004,58,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":365.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":365.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sullivan County","Mary Hughes School",60.5,36.200000000000003,45.300000000000004,48.35,49.7,45.5,41.800000000000004,56.25,55.45,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":439.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":439.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1708000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sullivan County","Miller Perry Elementary",57.300000000000004,49.6,44.1,51.65,66.3,51.5,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":321.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":321.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sullivan County","Rock Springs Elementary",54.2,52.95,60.15,72.05,62,73.75,0,0,0,0,0,0,0,16.5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":391.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":391.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0442666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sullivan County","Sullivan Gardens K-8",38.200000000000003,42.6,53.75,40.300000000000004,46.4,61.75,47.924990000000001,32,50.058300000000003,0,0,0,0,7.65,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":420.63328999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":420.63328999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1216887733333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sullivan County","Sullivan North High School",0,0,0,0,0,0,0,0,0,109.55,104.10000000000001,108.26922999999999,124.06089,16.899999999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":462.88011999999992},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":462.88011999999992},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2343469866666665},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sullivan County","Sullivan South High School",0,0,0,0,0,0,0,0,0,181.35,200.25384,236.69230000000002,211.35126,13,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":842.64740000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":842.64740000000006},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.2470597333333338},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sullivan County","North Middle School",0,0,0,0,0,0,114.15951,99.15,116.05,0,0,0,0,9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":338.35951},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":338.35951},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sullivan County","Ketron Elementary School",102.45,107.15,96,90.850000000000009,105.85000000000001,107.60000000000001,0,0,0,0,0,0,0,1.5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":611.40000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":611.40000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6304000000000003},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sullivan County","Innovation Academy",0,0,0,0,0,0,54.499279999999999,36.954979999999999,42,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":133.45426},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":133.45426},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bristol City","Anderson Elementary",49.25,44.25,32.4,54,46.25,44.75,36.300000000000004,0,0,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":309.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":309.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bristol City","Avoca Elementary",67.8,59,64,60.5,66.900000000000006,48.2,70,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":437.40000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":437.40000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1664000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bristol City","Fairmount Elementary",59.95,59.5,78.350000000000009,63.300000000000004,68.5,81,82.9,0,0,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":495.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":495.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3213333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bristol City","Haynesfield Elementary",60.15,53,73,57.6,60.2,63.550000000000004,65,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":433.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":433.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1559999999999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bristol City","Holston View Elementary",33.35,58.25,45,54.45,41,46.6,51.95,0,0,0,0,0,0,33,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":363.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":363.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bristol City","Vance Middle School",0,0,0,0,0,0,0,261.89485999999999,253.29870000000003,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":523.19356000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":523.19356000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3951828266666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bristol City","Tennessee High School",0,0,0,0,0,0,0,0,0,315.08717000000001,285.43794000000003,277.12563,280.36331000000001,21.938459999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1179.9525100000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1179.9525100000001},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.146540026666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Bristol City","Tennessee Online Public School",0,0,0,0,0,0,0,0,0,34.5,52,61.35,87.710619999999992,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":235.56061999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":235.56061999999997},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Kingsport City","Dobyns - Bennett High School",0,0,0,0,0,0,0,0,0,581.1,555.60037999999997,546.1,497,52.6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":2232.40038},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":2232.40038},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2.9765338400000001},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":5.9296015200000003},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":5.9530676800000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Kingsport City","Andrew Jackson Elementary School",67.8,74.25,83.100000000000009,79.05,74.75,99.5,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":478.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":478.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2758666666666669},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Kingsport City","Thomas Jefferson Elementary School",69.900000000000006,77.150000000000006,75.150000000000006,63.85,85.8,80.650000000000006,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":452.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":452.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2066666666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Kingsport City","Andrew Johnson Elementary School",82.7,78.55,85.100000000000009,90.05,88.75,88.5,0,0,0,0,0,0,0,21.35,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":535.00000000000011},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":535.00000000000011},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.426666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Kingsport City","John F. Kennedy Elementary School",37.550000000000004,42.6,49.9,41.45,43.95,42.4,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":257.84999999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":257.84999999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Kingsport City","Abraham Lincoln Elementary School",66.3,69.400000000000006,82.95,75.55,72.25,79.350000000000009,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":445.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":445.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1888000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Kingsport City","John Adams Elementary School",78,76.150000000000006,71.25,76.150000000000006,86.95,88,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":477.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":477.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2733333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Kingsport City","Ross N. Robinson Middle School",0,0,0,0,0,0,324.10000000000002,295.95,319.15000000000003,0,0,0,0,40,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":979.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":979.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.6112000000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Kingsport City","John Sevier Middle School",0,0,0,0,0,0,272.45,286.35000000000002,238.85,0,0,0,0,8.75,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":806.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":806.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.1503999999999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Kingsport City","George Washington Elementary School",72.900000000000006,75.25,66.55,74.7,80.25,84.45,0,0,0,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":461.09999999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":461.09999999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2296},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Kingsport City","Theodore Roosevelt Elementary School",62.550000000000004,44.550000000000004,37.4,39.450000000000003,46.75,34,0,0,0,0,0,0,0,16,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":280.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":280.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","Jack Anderson Elementary",128.44999999999999,147.4,127.45,142.30000000000001,146.75,153.1,0,0,0,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":853.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":853.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.2758666666666665},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","Beech Elementary",52.5,59.35,72.95,71.650000000000006,75.7,78.600000000000009,0,0,0,0,0,0,0,6.65,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":417.40000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":417.40000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1130666666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","Beech Sr High School",0,0,0,0,0,0,0,0,0,361.95864999999998,293.85838999999999,228.69300999999999,286.21057999999999,72.913319999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1243.6339499999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1243.6339499999999},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.3163571999999997},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","Bethpage Elementary",42.25,47.4,40.5,51.9,54.5,51.550000000000004,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":288.10000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":288.10000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","Robert E Ellis Middle",0,0,0,0,0,0,225.22897,238.5,240.70000000000002,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":705.42897000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":705.42897000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.88114392},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","Gallatin Senior High School",0,0,0,0,0,0,0,0,0,436.57500000000005,371.29102,311.86601000000002,337.51179000000002,114.2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1571.4438200000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1571.4438200000002},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2.0952584266666667},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":3.2857752800000011},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":4.1905168533333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","Guild Elementary",109.65,118.65,130,121.55,109.8,123.55,0,0,0,0,0,0,0,19.3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":732.49999999999989},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":732.49999999999989},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9533333333333331},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","Gene W. Brown Elementary",77.95,72.150000000000006,80.3,67.7,61.15,88.05,0,0,0,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":455.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":455.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2141333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","Hendersonville High School",0,0,0,0,0,0,0,0,0,367.63374999999996,359.34476999999998,370.88094999999998,370.06864000000002,47.631270000000001,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1515.5593799999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1515.5593799999999},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2.02074584},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":3.0622375199999996},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":4.04149168},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","Howard Elementary",80.3,86.9,69.2,80.600000000000009,91.9,82.350000000000009,0,0,0,0,0,0,0,5.3500000000000005,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":496.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":496.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3242666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","T. W. Hunter Middle School",0,0,0,0,0,0,195.95000000000002,228.45000000000002,218.65,0,0,0,0,8.35,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":651.40000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":651.40000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7370666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","Indian Lake Elementary",95.45,94.3,110,102,104.9,92.600000000000009,0,0,0,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":604.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":604.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6113333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","Merrol Hyde Magnet School",40,40.076909999999998,40,40,50,50,49.721139999999998,60,60,59.649989999999995,58,57.792919999999995,48.988459999999996,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":654.22942},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":429.79804999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":224.43136999999999},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7446117866666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","J W Wiseman Elementary",73.95,54.65,79.2,70.7,75.100000000000009,79,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":433.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":433.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1562666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","Lakeside Park Elementary",54.15,55.300000000000004,47.85,53.75,58.75,58.95,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":328.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":328.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","Station Camp Middle School",0,0,0,0,0,0,295.81776000000002,289.23924999999997,273.31792000000002,0,0,0,0,15,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":873.37492999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":873.37492999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.3289998133333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","Madison Creek Elementary",103.25,99.15,112.95,107,132.9,127.55,0,0,0,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":688.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":688.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8367999999999998},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","Millersville Elementary",40.450000000000003,38,48.85,40.450000000000003,42.35,50.35,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":260.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":260.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","Nannie Berry Elementary",86.2,89.7,96.7,99,102.5,111.05,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":585.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":585.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5604},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","Watt Hardison Elementary",65.599999999999994,55.1,67.599999999999994,69.900000000000006,72.350000000000009,75.5,0,0,0,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":412.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":412.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0988},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","North Sumner Elementary",42.300000000000004,37.300000000000004,35,34,34,40,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":222.60000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":222.60000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","Oakmont Elementary",19,17,20.650000000000002,22,29.45,19.650000000000002,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":127.75000000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":127.75000000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","Portland High School",0,0,0,0,0,0,0,0,0,283.5,253.89742999999999,229.63846000000001,236.3,52,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1055.3358900000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1055.3358900000001},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.8142290399999998},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","Portland East Middle School",0,0,0,0,0,0,125.97306,113.13076,117.00381999999999,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":356.10763999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":356.10763999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","E B Wilson",0,0,0,0,0,0,0,0,0,1.8758699999999999,4.8900600000000001,8.1937499999999996,48.613569999999996,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":63.573249999999994},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":63.573249999999994},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","Clyde Riggs Elementary",39,46.45,37.15,40.5,44.300000000000004,37.35,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":245.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":245.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","Joe Shafer Middle School",0,0,0,0,0,0,224.32175999999998,205.34268,193.67176000000001,0,0,0,0,15,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":638.33619999999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":638.33619999999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7022298666666664},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","Rucker Stewart Middle",0,0,0,0,0,0,249.98043999999999,222.02913999999998,253.0231,0,0,0,0,13.73818,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":738.77086000000008},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":738.77086000000008},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9700556266666669},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","Station Camp Elementary",151.35,166.5,173.5,152.30000000000001,158.15,173,0,0,0,0,0,0,0,9.35,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":984.15000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":984.15000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.6244000000000005},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","Station Camp High School",0,0,0,0,0,0,0,0,0,296.81538,429.6,417.55,395.65000000000003,70.550640000000001,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1610.1660200000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1610.1660200000001},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2.1468880266666668},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":3.4406640800000003},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":4.2937760533333336},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","Benny C. Bills Elementary School",113.5,145.5,105.7,128.4,133.55000000000001,128.4,0,0,0,0,0,0,0,10,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":765.05000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":765.05000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.0401333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","Union Elementary School",79.75,79,80,80,97,92,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":507.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":507.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3540000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","V G Hawkins Middle School",0,0,0,0,0,0,160.05000000000001,164.95961,134.65,0,0,0,0,15.95961,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":475.61922000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":475.61922000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2683179200000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","Vena Stuart Elementary",90.5,117,104.8,116.2,99.600000000000009,106.3,0,0,0,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":638.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":638.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7023999999999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","R T Fisher Alternative",0,0.69999,2,0,1.9153799999999999,2.45384,13.50062,12.915369999999999,18.416,23.383319999999998,15.7423,10.050000000000001,4.6500000000000004,17.305859999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":123.03268},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":60.396630970419807},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":62.636049029580185},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","Walton Ferry Elementary",65.5,78.3,75.400000000000006,69,77.150000000000006,74.350000000000009,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":439.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":439.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1725333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","George A Whitten Elementary",58.2,60.7,53,80.7,73.400000000000006,74.100000000000009,0,0,0,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":404.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":404.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0776000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","Westmoreland Elementary",89.3,79.400000000000006,81.100000000000009,101.35000000000001,75.3,76.05,0,0,0,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":507.50000000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":507.50000000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3533333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","Westmoreland Middle School",0,0,0,0,0,0,143.65,132.15,134.27435,0,0,0,0,5.3500000000000005,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":415.42435},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":415.42435},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1077982666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","Westmoreland High School",0,0,0,0,0,0,0,0,0,114.3,127,119.81537,117,16,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":494.11536999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":494.11536999999998},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3176409866666665},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","White House High School",0,0,0,0,0,0,0,0,0,211.44740000000002,223.30765,200.23483999999999,206.39576,23,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":864.38564999999994},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":864.38564999999994},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.3050283999999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","White House Middle School",0,0,0,0,0,144.48768999999999,214.45000000000002,208.75,204.52435,0,0,0,0,10,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":782.21204},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":782.21204},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.0858987733333336},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","Knox Doss Middle School at Drakes Creek",0,0,0,0,0,0,187.6,175.95961,237.20000000000002,0,0,0,0,17.95,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":618.70961000000011},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":618.70961000000011},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6498922933333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","Portland West Middle School",0,0,0,0,0,0,194.45000000000002,180.20000000000002,161.95000000000002,0,0,0,0,17.55,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":554.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":554.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4777333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","Harold B. Williams Elementary School",121.45,133.85,142,130.19999999999999,138.20000000000002,0,0,0,0,0,0,0,0,12,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":677.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":677.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8072000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","Portland Gateview Elementary School",98.95,82.25,84.45,84,94.45,99.2,0,0,0,0,0,0,0,21,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":564.29999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":564.29999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5047999999999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","Sumner County Middle College High School",0,0,0,0,0,0,0,0,0,0,0,24.380759999999999,30.444229999999997,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":54.82499},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":54.82499},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","Dr. William Burrus Elementary at Drakes Creek",76.350000000000009,77.350000000000009,78.400000000000006,73.350000000000009,95.65,85,0,0,0,0,0,0,0,12.55,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":498.65000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":498.65000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3297333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Sumner County","Sumner County Middle Technical College High School at Portland",0,0,0,0,0,0,0,0,0,0,0,7,6,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":13},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":13},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Tipton County","Austin Peay Elementary School",82.850000000000009,66.75,81.150000000000006,87.350000000000009,73.150000000000006,86.100000000000009,0,0,0,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":484.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":484.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2916000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Tipton County","Atoka Elementary School",144.20000000000002,137.65,122.7,150.30000000000001,157.6,168.55,0,0,0,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":888},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":888},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.3680000000000003},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Tipton County","Brighton Elementary",106.65,110.2,133.80000000000001,126.65,126.25,126.55,0,0,0,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":735.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":735.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9602666666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Tipton County","Brighton High School",0,0,0,0,0,0,0,0,0,306.85000000000002,325.8,327.75,319.60000000000002,18,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1298},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1298},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":2.1920000000000002},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.4613333333333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Tipton County","Brighton Middle School",0,0,0,0,0,0,313.10000000000002,310.15000000000003,319.55,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":948.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":948.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.5301333333333331},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Tipton County","Crestview Middle School",0,0,0,0,0,0,159.45000000000002,173.15,176.05,0,0,0,0,13.35,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":522},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":522},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3919999999999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Tipton County","Covington Integrated Arts Academy",67.099999999999994,53.75,59,63.85,54,49.15,43,40.5,53,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":487.34999999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":487.34999999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2995999999999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Tipton County","Covington High School",0,0,0,0,0,0,0,0,0,190.70000000000002,196.25,205.20000000000002,217.6,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":816.75000000000011},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":816.75000000000011},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.1780000000000004},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Tipton County","Crestview Elementary",138.45000000000002,133.1,129.65,156.35,164,155.35,0,0,0,0,0,0,0,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":881.90000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":881.90000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.3517333333333337},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Tipton County","Drummonds Elementary",112.95,114.8,96.100000000000009,122.3,117.45,134.85,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":698.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":698.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8625333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Tipton County","Munford Elementary",103.4,139.05000000000001,96.100000000000009,131.1,157.20000000000002,134.94999999999999,0,0,0,0,0,0,0,17,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":778.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":778.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.0768},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Tipton County","Munford Middle School",0,0,0,0,0,0,288.95,294.55,294.65000000000003,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":885.15000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":885.15000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.3604000000000003},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Tipton County","Munford High School",0,0,0,0,0,0,0,0,0,327.15000000000003,313.60000000000002,308.40000000000003,299.2,24,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1272.3500000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1272.3500000000001},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":2.0894000000000004},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.3929333333333336},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Tipton County","Tipton County Alternative Learning Center",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Trousdale County","Trousdale Co Elementary",85.4,91.850000000000009,109.7,79.45,91.3,113.35000000000001,0,0,0,0,0,0,0,10.450000000000001,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":581.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":581.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5506666666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Trousdale County","Trousdale Co High School",0,0,0,0,0,0,0,0,0,86,95.4,97.587689999999995,80.27776999999999,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":361.26545999999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":361.26545999999996},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Trousdale County","Jim Satterfield Middle School",0,0,0,0,0,0,105.7,99.75,88.3,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":294.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":294.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Unicoi County","Unicoi Co Middle School",0,0,0,0,0,0,152.85,218.95000000000002,183.95000000000002,0,0,0,0,14,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":569.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":569.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5193333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Unicoi County","Love Chapel Elementary",62.7,59.7,48.95,50.65,65,61.300000000000004,0,0,0,0,0,0,0,17,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":365.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":365.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Unicoi County","Rock Creek Elementary",24.150000000000002,31.75,36.050000000000004,28.05,40.800000000000004,46.7,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":207.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":207.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Unicoi County","Temple Hill Elementary",15,13,18.021419999999999,18.650000000000002,9.25,17,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":90.921419999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":90.921419999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Unicoi County","Unicoi Co High School",0,0,0,0,0,0,0,0,0,188.75,200.3,198.45000000000002,175.21922999999998,13,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":775.71922999999992},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":775.71922999999992},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.068584613333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Unicoi County","Unicoi Elementary",57.75,42,41.25,42.35,48.9,55,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":288.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":288.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Union County","Big Ridge Elementary",34,35.450000000000003,33,32,28,31.3,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":193.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":193.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Union County","H Maynard Middle School",0,0,0,0,0,0,211.18092999999999,222.57141000000001,226.70177000000001,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":666.45411000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":666.45411000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7772109600000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Union County","Luttrell Elementary",51.5,43.550000000000004,56.5,41.5,53.550000000000004,52.5,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":299.10000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":299.10000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Union County","Maynardville Elementary",55.050000000000004,55.050000000000004,63.800000000000004,42.65,54.9,53.800000000000004,0,0,0,0,0,0,0,20,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":345.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":345.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Union County","Sharps Chapel Elementary",22.8,22,17.8,32,27,21.5,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":144.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":144.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Union County","Union County Alternative Center",0,0,0,0,0,0,0,0,0,3.35,6.7548599999999999,3.7,2.2000000000000002,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":16.004860000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":16.004860000000001},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Union County","Union County High School",0,0,0,0,0,0,0,0,0,219.92113000000001,206.18460000000002,205.93845999999999,172.93844999999999,12,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":816.98263999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":816.98263999999995},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.1786203733333331},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Union County","Paulette Elementary School",64.900000000000006,49.6,69.05,75.5,78.8,61.948800000000006,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":399.79880000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":399.79880000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0661301333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Union County","Tennessee Virtual Academy",121.4,85.100000000000009,86.2,101.05,111.95,132.35,175.3,164.35,171.3,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1149},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1149},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.0640000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Union County","Elementary Middle Alternative",0,0,0,0,0,0,1.95,4.25,2.85,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":9.0500000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":9.0500000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Van Buren County","Spencer Elementary",43.207679999999996,53.476909999999997,41,50.69999,54.669219999999996,50,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":294.05379999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":294.05379999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Van Buren County","Van Buren Co High School",0,0,0,0,0,0,61.26511,59.992289999999997,59.69999,59.076919999999994,56.076909999999998,57.597679999999997,55.85998,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":409.56887999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":180.95738999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":228.61149},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.09218368},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Warren County","Centertown Elementary",45.65,55.65,45.85,54.35,64,64.599999999999994,66.3,52.95,43.550000000000004,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":492.90000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":492.90000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3144},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Warren County","Dibrell Elementary",40.25,60.800000000000004,42.800000000000004,46,45.300000000000004,40,64,60.15,47,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":446.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":446.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1901333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Warren County","Eastside Elementary",42.35,40.1,39.5,44.2,41.300000000000004,41.45,42.2,48.1,40.300000000000004,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":379.50000000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":379.50000000000006},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0120000000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Warren County","Hickory Creek School",86.100000000000009,111.10000000000001,92,104.3,100.7,92.850000000000009,0,0,0,0,0,0,0,32,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":619.05000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":619.05000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6508000000000003},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Warren County","Irving College Elementary",29.400000000000002,27,27,19.850000000000001,31.95,26.150000000000002,24.85,33.65,23.400000000000002,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":243.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":243.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Warren County","Morrison Elementary",47.9,39,37.9,42.300000000000004,55.15,41,44.5,55.550000000000004,39.15,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":402.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":402.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0731999999999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Warren County","Bobby Ray Memorial",77.05,79.75,75.850000000000009,81.95,94.25,97.55,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":506.40000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":506.40000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3504},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Warren County","Warren County Alternative Academy",0,0,0,0,0,0,0.45,1.6,1.6500000000000001,0,0.2,1,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":4.9000000000000004},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":3.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1.2},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Warren County","Warren County Middle School",0,0,0,0,0,0,276.38076000000001,254.9923,246.88076000000001,0,0,0,0,22.680759999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":800.93457999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":800.93457999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.1358255466666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Warren County","Warren County High School",0,0,0,0,0,0,0,0,0,529.29038000000003,510.58846,442.80601999999999,471.75,14,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1968.4348600000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1968.4348600000001},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2.6245798133333333},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":4.8737394400000005},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":5.2491596266666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Warren County","West Elementary",71.3,75.2,62.550000000000004,68.25,81.05,59.15,0,0,0,0,0,0,0,0.45,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":417.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":417.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1145333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Washington County","Boones Creek Elementary",71.8,55.35,71.150000000000006,73.55,88.8,0,0,0,0,0,0,0,0,16,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":376.65000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":376.65000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0044000000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Washington County","Boones Creek Middle School",0,0,0,0,0,71.55,81.100000000000009,86.45,57.7,0,0,0,0,17,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":313.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":313.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Washington County","Daniel Boone High School",0,0,0,0,0,0,0,0,0,297.3,292.40000000000003,325.15000000000003,318,25,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1257.8500000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1257.8500000000001},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":2.0314000000000005},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.3542666666666672},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Washington County","David Crockett High School",0,0,0,0,0,0,0,0,0,302.90000000000003,270.14999999999998,328.09165999999999,300.45,16,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1217.59166},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1217.59166},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.2469110933333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Washington County","Fall Branch Elementary",21,28,21.55,22.6,13,23,30,25.55,37.1,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":221.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":221.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Washington County","Grandview Elementary School",71.95,70.2,66.849999999999994,57.35,64.150000000000006,73.350000000000009,72.600000000000009,59.95,79,0,0,0,0,13,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":628.40000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":628.40000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6757333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Washington County","Gray Elementary School",55,52.15,45,61,59,73.150000000000006,63,66.900000000000006,69.400000000000006,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":544.59999999999991},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":544.59999999999991},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4522666666666664},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Washington County","Jonesborough Elementary",94.3,118.75,105.45,88.7,105.4,0,0,0,0,0,0,0,0,18,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":530.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":530.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4149333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Washington County","Jonesborough Middle School",0,0,0,0,0,93.05,98.55,88.350000000000009,90.95,0,0,0,0,19,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":389.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":389.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0397333333333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Washington County","Lamar Elementary",45.050000000000004,43,45.2,42.550000000000004,45.300000000000004,58.550000000000004,63.95,59.550000000000004,54.550000000000004,0,0,0,0,15,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":472.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":472.70000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2605333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Washington County","Ridgeview Elementary School",91.4,89.25,94.05,73.7,95.4,81.2,84.65,76,68.150000000000006,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":753.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":753.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.0101333333333331},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Washington County","South Central Elementary",22,14.65,22,23.35,33,28.35,27.650000000000002,27,33.1,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":231.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":231.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Washington County","Sulphur Springs Elementary",32,37.5,37.65,35.35,37,40,39.300000000000004,57.5,61.35,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":377.65000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":377.65000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0070666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Washington County","University School",19.75,22,23,21.35,25,28,52,52,52,78.75,75.150000000000006,62.65,71.350000000000009,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":583},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":295.10000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":287.90000000000003},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5546666666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Washington County","West View School",53,31.8,50,55.35,50.1,51.300000000000004,59.25,32.299999999999997,45.800000000000004,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":428.90000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":428.90000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1437333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Washington County","Tennessee Virtual Learning Academy",0,0,0,0,0,0,0,0,0,4,5.65,7.1000000000000005,3,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":19.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":19.75},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Johnson City","Cherokee Elementary",80.350000000000009,80.600000000000009,67.7,69.400000000000006,67,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":365.05000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":365.05000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Johnson City","Fairmont Elementary",102.05,91.55,87.95,89.600000000000009,84.95,0,0,0,0,0,0,0,0,26,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":482.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":482.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2856000000000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Johnson City","Indian Trail Intermediate School",0,0,0,0,0,596.5,599.75,0,0,0,0,0,0,9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1205.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1205.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.214},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Johnson City","Lake Ridge Elementary",91.45,119.25,97.65,103.10000000000001,113.10000000000001,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":524.55000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":524.55000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3988},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Johnson City","Woodland Elementary",69.55,68.5,72,69.8,75.75,0,0,0,0,0,0,0,0,11,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":366.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":366.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Johnson City","Liberty Bell Middle School",0,0,0,0,0,0,0,576.6,576.80000000000007,0,0,0,0,20,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1173.4000000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1173.4000000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.1290666666666671},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Johnson City","Mountain View Elementary",87.600000000000009,92.15,89.15,76.5,82.8,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":428.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":428.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1418666666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Johnson City","North Side Elementary",48.75,53.5,44.95,38.4,49.75,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":235.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":235.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Johnson City","Science Hill High School",0,0,0,0,0,0,0,0,0,543.1,593.85,532.04999999999995,544.20000000000005,20,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":2233.1999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":2233.1999999999998},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2.9775999999999998},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":5.9327999999999994},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":5.9551999999999996},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Johnson City","South Side Elementary",80.45,68.3,60,72.350000000000009,76.7,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":357.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":357.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Johnson City","Towne Acres Elementary",81.95,75.400000000000006,83.7,76,76,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":393.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":393.05},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0481333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Wayne County","Collinwood Elementary",81.8,58.5,54.800000000000004,54.800000000000004,69.55,0,0,0,0,0,0,0,0,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":321.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":321.45000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Wayne County","Collinwood High School",0,0,0,0,0,0,0,0,0,69.030810000000002,69.815060000000003,76.311599999999999,64.434789999999992,0.95000000000000007,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":280.54226},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":280.54226},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Wayne County","Collinwood Middle School",0,0,0,0,0,69,70.751279999999994,61.800000000000004,68.019069999999999,0,0,0,0,0.96480999999999995,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":270.53516000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":270.53516000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Wayne County","Frank Hughes School",29.32142,22.428559999999997,24.650000000000002,29,26.428559999999997,24,29.85305,23,23,26.957709999999999,19.412779999999998,23.125209999999999,28.869200000000003,2,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":332.04648999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":233.08552306409652},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":98.960966935903485},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Wayne County","Wayne County High School",0,0,0,0,0,0,0,0,0,68.739519999999999,72.3,71.681929999999994,70.943969999999993,6.7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":290.36541999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":290.36541999999997},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Wayne County","Waynesboro Elementary",70.900000000000006,82.7,70.75,65,61.6,0,0,0,0,0,0,0,0,6.6000000000000005,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":357.55000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":357.55000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Wayne County","Waynesboro Middle School",0,0,0,0,0,52.800000000000004,76.8,71.8,80.159329999999997,0,0,0,0,5.95,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":287.50932999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":287.50932999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Weakley County","Dresden Elementary",86.5,82.25,94.75,93.75,87.2,0,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":445.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":445.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1878666666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Weakley County","Dresden Middle School",0,0,0,0,0,92.133300000000006,102,78,84.405469999999994,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":357.53877},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":357.53877},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Weakley County","Dresden High School",0,0,0,0,0,0,0,0,0,79.650000000000006,86,85.850000000000009,85,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":337.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":337.5},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Weakley County","Gleason School",29.2,36.6,31,34.049999999999997,38.9,30,27.95,45.2,44.550000000000004,31.75,37.700000000000003,31.85,32.966659999999997,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":451.71665999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":317.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":134.26666},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2045777600000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Weakley County","Greenfield School",28,40.550000000000004,36,37.85,39,26.400000000000002,34.75,39.300000000000004,38,42,39.1,44.956779999999995,46.96904,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":492.87582000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":319.85000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":173.02581999999998},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3143355200000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Weakley County","Martin Primary",131.15,144.70000000000002,154.1,0,0,0,0,0,0,0,0,0,0,1,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":430.95000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":430.95000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1492},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Weakley County","Martin Elementary",0,0,0,141.6,115.3,116.55,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":373.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":373.45},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Weakley County","Westview High School",0,0,0,0,0,0,0,0,0,151.21821,144.15,141.1,139.82272,14.450000000000001,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":590.74093000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":590.74093000000005},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5753091466666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Weakley County","Martin Middle School",0,0,0,0,0,0,143.95000000000002,122,121.9,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":387.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":387.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0342666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Weakley County","Sharon School",15.200000000000001,19.45,15.15,14.55,16,22,12.450000000000001,9,18,0,0,0,0,33.200000000000003,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":175},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":175},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["White County","Bon De Croft Elementary",24.35,32,21.95,25.7,24,29.45,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":157.44999999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":157.44999999999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["White County","Cassville Elementary",38.200000000000003,26,25,38.35,28.900000000000002,40.35,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":196.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":196.8},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["White County","Central View Elementary",13.35,8,10.9,11,15.35,15,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":73.599999999999994},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":73.599999999999994},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["White County","Doyle Elementary",40.35,31.3,36.9,32.85,28,35,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":204.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":204.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["White County","Findlay Elementary",61.15,76.95,53.9,55.6,66.3,68.45,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":382.34999999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":382.34999999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0195999999999998},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["White County","Northfield Elementary School",47.9,40.950000000000003,45.550000000000004,46,48.45,53.550000000000004,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":282.40000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":282.40000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["White County","White County High School",0,0,0,0,0,0,0,0,0,317.5,287.45,295.45,263,16,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1179.4000000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1179.4000000000001},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.1450666666666671},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["White County","White Co Middle School",0,0,0,0,0,0,272.8,309.5,313.40000000000003,0,0,0,0,21,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":916.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":916.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.4445333333333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["White County","Woodland Park Elementary",80.650000000000006,66.599999999999994,65.5,57,82.600000000000009,69,0,0,0,0,0,0,0,39,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":460.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":460.35},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2276},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Allendale Elementary School",105.7,152.20000000000002,172.4,166.05,194.4,167.35,0,0,0,0,0,0,0,19,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":977.10000000000014},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":977.10000000000014},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.6056000000000004},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Bethesda Elementary",134.65,129.35,117.95,142.30000000000001,119.25,126.5,0,0,0,0,0,0,0,9.6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":779.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":779.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.0789333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Brentwood High School",0,0,0,0,0,0,0,0,0,394.3,422.65000000000003,448.69416999999999,427.94542999999999,39.980350000000001,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1733.5699500000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1733.5699500000001},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2.3114265999999999},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":3.9342798000000005},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":4.6228531999999998},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Centennial High School",0,0,0,0,0,0,0,0,0,400.80752999999999,403.23651999999998,434.17631,385.75749999999999,33.855029999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1657.8328899999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1657.8328899999999},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2.210443853333333},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":3.6313315599999996},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":4.420887706666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","College Grove Elementary",105.5,80.95,89.350000000000009,88,79,99.350000000000009,0,0,0,0,0,0,0,12,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":554.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":554.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4777333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Clovercroft Elementary School",111.95,116.75,126.60000000000001,133.6,135.75,133.69999999999999,0,0,0,0,0,0,0,19,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":777.34999999999991},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":777.34999999999991},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.0729333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Chapman's Retreat Elementary",118.85000000000001,112.9,105.95,106.95,114,133.30000000000001,0,0,0,0,0,0,0,13,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":704.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":704.95},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8798666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Edmondson Elementary",120.60000000000001,114,153.95000000000002,122.60000000000001,142.6,143,0,0,0,0,0,0,0,9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":805.75000000000011},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":805.75000000000011},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.1486666666666672},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Crockett Elementary",85.4,99.25,106,97.65,118,125.60000000000001,0,0,0,0,0,0,0,9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":640.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":640.9},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7090666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Fairview Elementary",77.600000000000009,80.600000000000009,77.650000000000006,86.600000000000009,81.45,67.349999999999994,0,0,0,0,0,0,0,15,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":486.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":486.25},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2966666666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Fairview Middle School",0,0,0,0,0,0,169.34262000000001,181.03990999999999,162.46474999999998,0,0,0,0,13,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":525.84727999999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":525.84727999999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4022594133333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Fairview High School",0,0,0,0,0,0,0,0,0,180.33877999999999,173.62481,193.89319,154.52239,15,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":717.37916999999993},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":717.37916999999993},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9130111199999997},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Franklin High School",0,0,0,0,0,0,0,0,0,435.67349000000002,394.59731999999997,468.68034,456.11189000000002,27.226739999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1782.2897800000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1782.2897800000001},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2.3763863733333332},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":4.1291591200000006},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":4.7527727466666665},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Fred J Page Middle School",0,0,0,0,0,0,407.21341999999999,432.65000000000003,439.07235000000003,0,0,0,0,21.423749999999998,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1300.35952},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1300.35952},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.4676253866666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Fred J Page High School",0,0,0,0,0,0,0,0,0,278.14521000000002,300.98487999999998,290.68788999999998,268.77654000000001,26.654,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1165.2485200000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1165.2485200000001},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.1073293866666671},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Grassland Elementary",71.95,83,90.600000000000009,88.65,99.350000000000009,101.3,0,0,0,0,0,0,0,13,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":547.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":547.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4609333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Grassland Middle School",0,0,0,0,0,0,310.10000000000002,318.01065,317.49882000000002,0,0,0,0,23.650000000000002,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":969.25947000000008},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":969.25947000000008},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.58469192},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Heritage Elementary",82.850000000000009,103.10000000000001,124.4,96.3,118.8,134.25,0,0,0,0,0,0,0,14,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":673.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":673.7},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7965333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Heritage Middle School",0,0,0,0,0,0,395.29739000000001,389.85081000000002,396.40000000000003,0,0,0,0,22,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1203.5482000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1203.5482000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.209461866666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Hillsboro Elementary/ Middle School",25.2,24.2,23.650000000000002,37.950000000000003,33.200000000000003,54.300000000000004,149.52092999999999,148.22105999999999,136.4008,0,0,0,0,7.70303,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":640.34582},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":640.34582},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7075888533333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Independence High School",0,0,0,0,0,0,0,0,0,452.3,454.80237999999997,425.12115,367.47806000000003,33.268349999999998,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1732.9699400000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1732.9699400000002},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2.3106265866666669},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":3.9318797600000006},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":4.6212531733333337},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Spring Station Middle School",0,0,0,0,0,0,349.2,355.85,375.81567999999999,0,0,0,0,21,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1101.8656799999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1101.8656799999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.9383084799999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Hunters Bend Elementary",77.600000000000009,70.650000000000006,74.75,95.4,78,104,0,0,0,0,0,0,0,10,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":510.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":510.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3610666666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Kenrose Elementary",129.25,162.45000000000002,165.5,170.8,177.6,186.25,0,0,0,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":999.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":999.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.666266666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Lipscomb Elementary",112,109.65,115.55,100.8,126.55,146.9,0,0,0,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":719.44999999999993},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":719.44999999999993},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9185333333333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Longview Elementary School",139.4,146.4,140.55000000000001,149.30000000000001,140.55000000000001,151,0,0,0,0,0,0,0,16,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":883.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":883.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.3552},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Renaissance High School",0,0,0,0,0,0,0,0,0,38.1,39.800000000000004,41.050000000000004,34.883870000000002,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":153.83387000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":153.83387000000002},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Pearre Creek Elementary School",112.65,96.3,122.9,104.95,109.85000000000001,125,0,0,0,0,0,0,0,13,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":684.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":684.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8257333333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Nolensville Elementary",90.15,104.4,82,80.350000000000009,87,92.15,0,0,0,0,0,0,0,13,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":549.05000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":549.05000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4641333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Nolensville High School",0,0,0,0,0,0,0,0,0,284.25414999999998,239.6,224,0,14,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":761.85415},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":761.85415},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.0316110666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Brentwood Middle School",0,0,0,0,0,0,441.41426000000001,425.40795000000003,398.51123000000001,0,0,0,0,7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1272.3334400000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1272.3334400000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.3928891733333337},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Oak View Elem School",138.1,138.6,127.15,120.85000000000001,149.5,150.85,0,0,0,0,0,0,0,13,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":838.05000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":838.05000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.2347999999999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Mill Creek Elementary School",129.35,137.70000000000002,128.19999999999999,116.3,130.35,114.85000000000001,0,0,0,0,0,0,0,12,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":768.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":768.75},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.0499999999999998},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Mill Creek Middle School",0,0,0,0,0,0,250.08524,204.80725000000001,206.49602999999999,0,0,0,0,13.85478,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":675.24329999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":675.24329999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.8006487999999998},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Ravenwood High School",0,0,0,0,0,0,0,0,0,371.22555,329.98511999999999,364.14886000000001,529.80939999999998,30.951509999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1626.1204399999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1626.1204399999999},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2.1681605866666667},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":3.5044817599999996},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":4.3363211733333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Scales Elementary",109.8,116.65,136.44999999999999,147.45000000000002,134.75,142,0,0,0,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":795.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":795.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.1202666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Sunset Elementary School",129.05000000000001,128,120.60000000000001,114.9,129.15,137.95000000000002,0,0,0,0,0,0,0,9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":768.65000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":768.65000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.0497333333333336},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Sunset Middle School",0,0,0,0,0,0,130.364,147.09698,141.36734000000001,0,0,0,0,11.52704,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":430.35536000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":430.35536000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1476142933333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Summit High School",0,0,0,0,0,0,0,0,0,374.41811999999999,348.60046,346.50400999999999,338.49428,17.82227,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1425.8391399999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1425.8391399999998},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":2.7033565599999991},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.8022377066666664},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Trinity Elementary",122.35000000000001,110.25,129.94999999999999,129.65,116.35000000000001,125.85000000000001,0,0,0,0,0,0,0,10,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":744.40000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":744.40000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.985066666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Walnut Grove Elementary",96.15,80,93.65,110.3,88.5,135.6,0,0,0,0,0,0,0,22,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":626.20000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":626.20000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6698666666666668},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Woodland Middle School",0,0,0,0,0,0,335.40000000000003,329.95,303.15000000000003,0,0,0,0,17.47645,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":985.97645},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":985.97645},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.629270533333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Westwood Elementary School",69.400000000000006,75.75,85.2,90.15,91.25,105.65,0,0,0,0,0,0,0,17,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":534.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":534.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4250666666666665},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Williamson County","Winstead Elementary School",63.85,86,72,82.65,72,79.650000000000006,0,0,0,0,0,0,0,24,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":480.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":480.15},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2804},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Franklin Special School District","Johnson Elementary",68.55,81.350000000000009,60.75,58.300000000000004,49.65,0,0,0,0,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":326.59999999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":326.59999999999997},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Franklin Special School District","Franklin Elementary",59.550000000000004,74,60.2,58.7,47.75,0,0,0,0,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":306.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":306.2},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Franklin Special School District","Freedom Intermediate",0,0,0,0,0,290.65000000000003,283.95,0,0,0,0,0,0,19.7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":594.30000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":594.30000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5848000000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Franklin Special School District","Freedom Middle School",0,0,0,0,0,0,0,294.05,268.75,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":568.79999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":568.79999999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5167999999999999},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Franklin Special School District","Liberty Elementary",93.350000000000009,116.15,90.3,105.25,108.55,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":513.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":513.6},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3696000000000002},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Franklin Special School District","Moore Elementary",106,103,97.75,87.2,82.45,0,0,0,0,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":480.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":480.4},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.2810666666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Franklin Special School District","Poplar Grove K-4",59.4,64.25,73.25,76.3,102.10000000000001,0,0,0,0,0,0,0,0,4,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":379.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":379.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.0114666666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Franklin Special School District","Poplar Grove 5-8",0,0,0,0,0,65,87.100000000000009,99.25,92.95,0,0,0,0,15,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":359.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":359.3},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Wilson County","Carroll Oakland Elementary",91.55,72.150000000000006,72.400000000000006,67.25,76.55,76.2,70.8,64.5,63.1,0,0,0,0,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":662.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":662.5},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7666666666666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Wilson County","Gladeville Elementary",116.85000000000001,123.39999,102,121.65,97.600000000000009,111.05,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":672.54998999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":672.54998999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.7934666400000001},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Wilson County","Springdale Elementary School",102.3,102.7,89.5,87.850000000000009,80.55,85.600000000000009,0,0,0,0,0,0,0,3.7,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":552.20000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":552.20000000000005},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4725333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Wilson County","Lakeview Elementary School",83.100000000000009,95.05,86.850000000000009,109.3,94.95,110.4,0,0,0,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":585.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":585.65},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5617333333333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Wilson County","Lebanon High School",0,0,0,0,0,0,0,0,0,467.5,473.96922000000001,484.43653,402.99435,47,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1875.9000999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1875.9000999999998},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2.5012001333333331},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":4.5036003999999998},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":5.0024002666666663},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Wilson County","Mt. Juliet High School",0,0,0,0,0,0,0,0,0,540.85769000000005,584.14867000000004,537.71022000000005,475.42045000000002,30,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":2168.1370300000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":2168.1370300000003},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2.8908493733333338},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":5.6725481200000019},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":5.7816987466666676},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Wilson County","Mt. Juliet Middle School",0,0,0,0,0,0,535.81597999999997,535.81453999999997,536.68606,0,0,0,0,27.76559,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1636.0821699999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1636.0821699999999},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":2},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":4.3628857866666664},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Wilson County","West Wilson Middle School",0,0,0,0,0,0,461.91093999999998,425.92750999999998,407.4692,0,0,0,0,13,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1308.30765},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1308.30765},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":3.4888203999999998},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Wilson County","Mt. Juliet Elementary",84.9,98.5,101.35000000000001,105.3,125.15,122.7,0,0,0,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":640.90000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":640.90000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.709066666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Wilson County","Rutland Elementary",192.35,181.15,197.6,183.70000000000002,179,174,0,0,0,0,0,0,0,12,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1119.8000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":1119.8000000000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":1.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.986133333333334},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Wilson County","Southside Elementary",66.8,79.5,79.150000000000006,73.400000000000006,89.5,106.10000000000001,81.542239999999993,104.86538,95.65,0,0,0,26.990000000000002,5,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":808.49761999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":781.33966679560842},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":27.157953204391571},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":2.1559936533333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Wilson County","Stoner Creek Elementary",82.55,58.15,59.800000000000004,65.099999999999994,88.850000000000009,74.100000000000009,0,0,0,0,0,0,0,11,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":439.55000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":439.55000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1721333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Wilson County","Tuckers Crossroads Elementary",35,36.050000000000004,48.45,37.300000000000004,49,48.5,51.503540000000001,45.75,54.965379999999996,0,0,0,0,15.65,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":422.16891999999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":422.16891999999996},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.1257837866666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Wilson County","Watertown High School",0,0,0,0,0,0,0,0,0,130.80000000000001,137.20000000000002,143.85,108.2,8,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":528.05000000000007},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":528.05000000000007},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4081333333333335},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Wilson County","Watertown Elementary",63.800000000000004,91.9,86.5,85.55,89.5,73.05,0,0,0,0,0,0,0,14.6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":504.90000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":504.90000000000003},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3464},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Wilson County","West Elementary",139,112.55,122.4,116.45,110.2,125.60000000000001,0,0,0,0,0,0,0,14.700000000000001,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":740.90000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":740.90000000000009},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":1},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.9757333333333336},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Wilson County","Wilson Central High School",0,0,0,0,0,0,0,0,0,538.23009999999999,465.41922,455.89485000000002,444.13137999999998,23,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":1926.6755500000002},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":1926.6755500000002},"high",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":2.5689007333333338},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":4.7067022000000005},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":5.1378014666666667},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Wilson County","W A Wright Elementary",96,91.55,69.8,92.850000000000009,107.2,102.7,0,0,0,0,0,0,0,3,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":563.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":563.1},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5016},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Wilson County","Tennessee Virtual On-Line School",0,0,0,0,0.88749,0.27856999999999998,4.7,5.6000000000000005,3,5.05,8.6779399999999995,20.90653,13.654869999999999,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":62.755399999999995},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":14.466060000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":48.289339999999996},"all",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":0.5},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":0.5},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Wilson County","Elzie D Patton Elementary School",69.75,85.95,71.7,86.2,92.65,99.25,0,0,0,0,0,0,0,6.3500000000000005,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":511.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":511.85},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.3649333333333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Wilson County","Watertown Middle School",0,0,0,0,0,0,101.01537,108.02307,114.55382,0,0,0,0,6,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":329.59226000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":329.59226000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lebanon City","Byars Dowdy Elementary",86.446129999999997,97.399990000000003,108.96152000000001,70.830759999999998,106.06919000000001,101.33844000000001,0,0,0,0,0,0,0,10.161529999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":581.20755999999994},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":581.20755999999994},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.5498868266666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lebanon City","Coles Ferry Elementary",115.82304999999999,93.130739999999989,118.00765,94.853819999999999,95.823049999999995,106.31536,0,0,0,0,0,0,0,9,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":632.95366999999987},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":632.95366999999987},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.687876453333333},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lebanon City","Sam Houston Elementary",98.884600000000006,114.73072999999999,107.84613,103.88460000000001,83.753839999999997,107.77691,0,0,0,0,0,0,0,0,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":616.87680999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":616.87680999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6450048266666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lebanon City","Walter J. Baird Middle School",0,0,0,0,0,0,197.40127000000001,165.85510000000002,160.44612999999998,0,0,0,0,18,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":541.7025000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":541.7025000000001},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.4445400000000004},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lebanon City","Castle Heights Elementary",105.39228,104.53845,89.830749999999995,115.41534,103.76918999999999,94.061509999999998,0,0,0,0,0,0,0,18.669219999999999,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":631.67674},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":631.67674},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6844713066666666},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
["Lebanon City","Winfree Bryant Middle School",0,0,0,0,0,0,214.81532999999999,189.62303,188.71537000000001,0,0,0,0,13.21538,{"$f":"SUM(SchoolADMs[[#This Row],[Kindergarten]:[Sp. Ed.]])","v":606.36910999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Kindergarten]:[Grade 8]]),0)","v":606.36910999999998},{"$f":"IF(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]>0,SchoolADMs[[#This Row],[Sp. Ed.]]*(SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]])/(SchoolADMs[[#This Row],[Total]]-SchoolADMs[[#This Row],[Sp. Ed.]]))+SUM(SchoolADMs[[#This Row],[Grade 9]:[Grade 12]]),0)","v":0},"elem",null,{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<265,0.5,1))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"), 0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1500,2,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1500)/750+2,(SchoolADMs[[#This Row],[9-12 Total]]-1500)/750+2)))))","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(AND(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]]<100),0,IF(SchoolADMs[[#This Row],[Total]]>225,1,0.5)))","v":1},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<880,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1100,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<1320,1.5,2)))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<300,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<650,0.5,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1000,1,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[9-12 Total]])<1250,1.5,IF(SchoolADMs[[#This Row],[Type 1]]=\"high\",(SchoolADMs[[#This Row],[Total]]-1250)/250+2,(SchoolADMs[[#This Row],[9-12 Total]]-1250)/250+2))))))","v":0},{"$f":"IF(OR(SchoolADMs[[#This Row],[Type 1]]=\"high\",SchoolADMs[[#This Row],[Type 1]]=\"\"),0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<440,0,IF(IF(SchoolADMs[[#This Row],[Type 1]]=\"elem\",SchoolADMs[[#This Row],[Total]],SchoolADMs[[#This Row],[K-8 Total]])<660,0.5,1)))","v":0.5},{"$f":"IF(SchoolADMs[[#This Row],[Type 1]]=\"\",0,IF(SchoolADMs[[#This Row],[Total]]<225,0.5,IF(SchoolADMs[[#This Row],[Total]]<375,1,IF(SchoolADMs[[#This Row],[Total]]>374,1+(SchoolADMs[[#This Row],[Total]]-375)/375))))","v":1.6169842933333332},null,null,null,{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. K-4]]*100*Constants!$N$21,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 5-8]]*110*Constants!$N$22,0)","v":0},{"$f":"IF(SchoolADMs[[#This Row],[Type 2]]=\"charter\",SchoolADMs[[#This Row],[Proj. 9-12]]*130*Constants!$N$23,0)","v":0},{"$f":"SUM(SchoolADMs[[#This Row],[K-4 Capital]:[9-12 Capital]])*1.17","v":0},{"$f":"-PMT(0.06/12,20*12,SchoolADMs[[#This Row],[Total Capital Costs]])*12*20/40","v":0}]
[null,null,{"$f":"SUM(C5:C1779)","v":74324.856979999953},73412.830330000012,72958.456399999923,73661.627860000051,76767.397459999993,77304.427460000079,75171.603419999985,73340.07206000002,72349.813950000054,73438.661860000095,71619.554180000021,68959.085030000017,66528.715289999978,16510.371600000009,966347.47388000123,680106.28896701999,286236.18491298112,null,null,{"$f":"SUM(V5:V1779)","v":1297},488.01303141333335,1650.5,{"$f":"SUM(Y5:Y1779)","v":208.5},463.37797155999993,484.5,2682.3841832266689]

{"sheet":"Transportation","index":4,"n_rows":147,"n_cols":51,"rows_kept":147,"cut":false,"hidden":false,"merged":[[0,0,0,5],[0,8,1,11]]}
["Tennessee Comptroller of the Treasury\n",null,null,null,null,null,null,null,"This tab includes all data used to calculate transportation costs for the Non-Classroom category."]
["Transportation Data"]
[]
["District","County","FY 15 ADM","FY 16 ADM","FY 17 ADM","Average ADM","FY 15 ADT","FY 16 ADT","FY 17 ADT","Average ADT","FY 15 SpEd ADT","FY 16 SpEd ADT","FY 17 SpEd ADT","Average SpEd ADT","FY 15 Miles","FY 16 Miles","FY 17 Miles","Average Miles","Actual FY 15 Expenditures","Actual FY 16 Expenditures","Actual FY 17 Expenditures","Actual FY 15 in FY 16 Dollars ","Actual FY 15 in FY 17 Dollars ","Actual FY 16 in FY 17 Dollars","3-Year Average in  FY 17 Dollars","3-Year Average in FY 18 Dollars ","3-Year Average  in FY 19 Dollars","ADM Transported","Cost Per ADM","ADT Per ADM","Miles Per ADM","SpEd ADT Per ADM","County = 1, City =0",null,"Regression Districts","Regression County","Regression Cost Per ADM ","RegressionADT Per ADM","Regression Miles Per ADM","Regression SpEd ADT Per ADM","Regression County = 1, City =0"]
["Anderson County","Anderson",6384.4766249999993,6364.0162499999997,6350.6065524999985,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":6366.3664758333325},5457.91,5090.37,5135.0199999999995,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":5227.7666666666664},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":0},2656,2656,2578,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":2630},3109076,3134512,3144598,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":3125836.6318669505},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":3125836.6318669505},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":3134512},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":3134982.2106223167},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":3213568.4291566322},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":3295940.7551149447},{"$f":"Transportation[[#This Row],[Average ADM]]+F6","v":7262.8689758333321},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":453.80699639246524},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.71979360829194072},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.36211585376951361},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0},1,null,"Anderson County","Anderson",453.80699639246535,0.71979360829194072,0.36211585376951361,0,1,null,"SUMMARY OUTPUT"]
["Clinton City","Anderson",912.88249999999994,877.38249999999994,899.24249999999995,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":896.50249999999994},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":0},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":0},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":0},6419,5880,5861,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":6453.6040096652368},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":6453.6040096652368},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":5880},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":6064.8680032217453},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":6216.8991824316427},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":6376.2548822384215},0,{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":0},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0},0,null,"Oak Ridge","Anderson",273.47427930849432,0.27855996540229877,0.33485590338238991,1.6727588270691594E-3,0]
["Oak Ridge","Anderson",4382.8607025000001,4397.7063250000001,4371.3587875000003,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":4383.9752716666671},775.5999999999998,1413,1475,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":1221.2},0,22,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":7.333333333333333},1633,1458,1313,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1468},1164559,1107818.9100000001,1142410.6399999999,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":1170836.9889222214},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":1170836.9889222214},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1107818.9100000001},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1140355.5129740739},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1168941.3936995668},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1198904.4779253022},{"$f":"Transportation[[#This Row],[Average ADM]]","v":4383.9752716666671},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":273.47427930849426},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.27855996540229877},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.33485590338238991},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.6727588270691594E-3},0,null,"Bedford County","Bedford",275.38089841079847,0.54996514868164592,0.26423011834173682,9.7942458185809132E-3,1,null,"Regression Statistics"]
["Bedford County","Bedford",8343.4349000000002,8418.7151574999989,8503.7054849999986,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":8421.9518474999986},4848.3399999999992,4530,4517,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":4631.78},82.46,70,95,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":82.486666666666665},2190,2255,2231,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":2225.3333333333335},2254806,2165726.69,2185262.3000000003,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":2266961.371337784},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":2266961.371337784},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":2165726.69},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":2205983.4537792616},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":2261281.9805761226},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":2319244.6661370331},{"$f":"Transportation[[#This Row],[Average ADM]]","v":8421.9518474999986},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":275.38089841079841},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.54996514868164592},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.26423011834173682},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":9.7942458185809132E-3},1,null,"Benton County","Benton",461.86906328265292,0.85543145423087708,0.51635324009360117,1.7055446107844957E-2,1,null,"Multiple R",0.70757391104513023]
["Benton County","Benton",2154.4011875000001,2129.6373874999999,2112.7451449999999,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":2132.2612400000003},2060.0099999999998,1963,1449,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":1824.0033333333333},32.1,42,35,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":36.366666666666667},1738,803,762,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1101},897721,982281,925352,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":902560.49932398915},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":902560.49932398915},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":982281},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":936731.16644132975},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":960212.69048457139},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":984825.50159270794},{"$f":"Transportation[[#This Row],[Average ADM]]","v":2132.2612400000003},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":461.86906328265286},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.85543145423087708},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.51635324009360117},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.7055446107844957E-2},1,null,"Bledsoe County","Bledsoe",494.73490199890165,0.88595115981296035,0.88702116786510543,7.6447423116835736E-2,1,null,"R Square",0.50066083959170182]
["Bledsoe County","Bledsoe",1747.4946999999997,1727.5800749999999,1683.7649074999999,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":1719.6132275},1497.48,1560,1513,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":1523.4933333333331},122.38,132,140,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":131.46},1460,1558,1558,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1525.3333333333333},880105,812993,729775,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":884849.53371653275},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":884849.53371653275},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":812993},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":809205.84457217762},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":829490.6254954387},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":850752.68158322724},{"$f":"Transportation[[#This Row],[Average ADM]]","v":1719.6132275},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":494.73490199890153},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.88595115981296035},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.88702116786510543},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":7.6447423116835736E-2},1,null,"Blount County","Blount",381.29243071407666,0.76832683649426226,0.31780990912551194,1.0291579912693454E-2,1,null,"Adjusted R Square",0.48428906384061005]
["Blount County","Blount",10885.669062499999,10707.127387499997,10561.6446375,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":10718.147029166665},8309.9699999999993,8381.149999999996,8014,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":8235.0399999999991},123.54000000000002,105.38,102,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":110.30666666666667},3554,3311,3354,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":3406.3333333333335},3708597,3738510.2399999998,4194411.37,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":3728589.5730538196},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":3728589.5730538196},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":3738510.2399999998},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":3887170.3943512733},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":3984612.1026504636},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":4086748.3335018163},{"$f":"Transportation[[#This Row],[Average ADM]]","v":10718.147029166665},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":381.2924307140766},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.76832683649426226},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.31780990912551194},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.0291579912693454E-2},1,null,"Alcoa City","Blount",141.26053608404018,0.27318320037349947,0.33057172207693597,8.1645744064490437E-3,0,null,"Standard Error",83.802803150341575]
["Alcoa City","Blount",1862.2109375,1881.2231075,1922.5073374999997,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":1888.6471274999997},535.83999999999992,474,538,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":515.9466666666666},11.26,13,22,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":15.42},1053,410,410,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":624.33333333333337},272382,235532.18,251904.79,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":273850.37659458432},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":273850.37659458432},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":235532.18},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":253762.44886486148},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":260123.64325847765},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":266791.30570423248},{"$f":"Transportation[[#This Row],[Average ADM]]","v":1888.6471274999997},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":141.26053608404015},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.27318320037349947},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.33057172207693597},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":8.1645744064490437E-3},0,null,"Maryville City","Blount",193.50577911681987,0.36915174990856475,0.28148240564209892,8.9368860677889791E-3,0,null,"Observations",127]
["Maryville City","Blount",5032.7069625000004,5043.0940149999997,5175.5963174999997,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":5083.7990983333329},1985.0800000000002,1786,1859,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":1876.6933333333334},46.3,43,47,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":45.433333333333337},1431,1431,1431,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1431},938023.2,908011.92,956017.00000000012,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":943079.96333993087},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":943079.96333993087},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":908011.92},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":935702.9611133103},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":959158.71060244692},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":983744.50539637764},{"$f":"Transportation[[#This Row],[Average ADM]]","v":5083.7990983333329},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":193.50577911681981},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.36915174990856475},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.28148240564209892},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":8.9368860677889791E-3},0,null,"Bradley County","Bradley",253.94685630193078,0.7166975011279243,0.24166343026212944,1.0144597307231721E-2,1]
["Bradley County","Bradley",9970.6500124999984,9880.9606125000009,9768.0963874999998,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":9873.2356708333336},6975.3700000000053,7219,7034,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":7076.1233333333357},87.48,116,97,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":100.16000000000001},1888,2635,2635,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":2386},2332703,2407852,2401369.62,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":2345278.3041218459},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":2345278.3041218459},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":2407852},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":2384833.3080406152},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":2444615.1565240207},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":2507277.1601362093},{"$f":"Transportation[[#This Row],[Average ADM]]","v":9873.2356708333336},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":253.94685630193075},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.7166975011279243},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.24166343026212944},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.0144597307231721E-2},1,null,"Cleveland City","Bradley",194.77160206396275,0.45843170091503865,0.2195940109892377,1.4621265178644517E-2,0,null,"ANOVA"]
["Cleveland City","Bradley",5274.4933849999998,5409.0912499999995,5496.2737499999994,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":5393.2861283333332},2650.36,2528,2239,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":2472.4533333333334},79.569999999999993,80,77,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":78.856666666666669},868,1810,875,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1184.3333333333333},926183,1012999.2500000001,1053303.04,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":931175.9343330391},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":931175.9343330391},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1012999.2500000001},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":999159.40811101301},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1024205.853137201},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1050458.97960483},{"$f":"Transportation[[#This Row],[Average ADM]]","v":5393.2861283333332},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":194.77160206396269},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.45843170091503865},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.2195940109892377},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.4621265178644517E-2},0,null,"Campbell County","Campbell",281.06164130466522,0.76315296875255256,0.28056513318609405,8.2132934980371185E-3,1,null,null,"df","SS","MS","F","Significance F"]
["Campbell County","Campbell",5545.2065375000002,5467.4297575000001,5436.3071199999995,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":5482.9811383333335},4245.0600000000013,3967,4341,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":4184.3533333333335},61.099999999999994,47,27,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":45.033333333333331},1570,1570,1475,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1538.3333333333333},1436120,1504615.96,1448914.98,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":1443861.9396105998},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":1443861.9396105998},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1504615.96},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1465797.6265368666},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1502541.5328390466},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1541055.6779824882},{"$f":"Transportation[[#This Row],[Average ADM]]","v":5482.9811383333335},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":281.06164130466516},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.76315296875255256},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.28056513318609405},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":8.2132934980371185E-3},1,null,"Cannon County","Cannon",390.92114074431277,0.55211969879202072,0.53401883337279998,3.7798764131888547E-2,1,null,"Regression",4,859062.81108162599,214765.7027704065,30.580729128195856,1.2618252197417671E-17]
["Cannon County","Cannon",1962.9065850000002,1918.1148075000001,1892.183235,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":1924.4015425},503.50000000000006,1337,1347,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":1062.5},62.22,87,69,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":72.739999999999995},969,969,1145,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1027.6666666666667},747246,649017.42000000004,746361,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":751274.30780593702},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":751274.30780593702},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":649017.42000000004},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":715550.90926864569},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":733487.99354863958},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":752289.24624421494},{"$f":"Transportation[[#This Row],[Average ADM]]","v":1924.4015425},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":390.92114074431271},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.55211969879202072},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.53401883337279998},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":3.7798764131888547E-2},1,null,"Carroll County","Carroll",353.13543876384568,0.59657546396153849,0.26443772407427618,4.8390373589763417E-3,1,null,"Residual",122,856794.99753429764,7022.9098158548986]
["Carroll County","Carroll",3.335,2.5462499999999997,4.0803124999999998,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":3.3205208333333331},3010.83,2511,2303,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":2608.2766666666666},16.47,26,21,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":21.156666666666666},1294.4299999999998,1078,1096,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1156.1433333333332},1627349,1332097.93,1437394.92,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":1636121.8307407249},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":1636121.8307407249},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1332097.93},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1468538.2269135749},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1505350.8332611297},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1543936.9882637619},{"$f":"Transportation[[#This Row],[Average ADM]]+F19+F20+F21+F22+F23","v":4372.0816966666662},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":353.13543876384563},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.59657546396153849},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.26443772407427618},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":4.8390373589763417E-3},1,null,"Carter County","Carter",311.50469482189459,0.7447105359106958,0.28760303973910728,1.3620565475475094E-2,1,null,"Total",126,1715857.8086159236]
["Hollow Rock-Bruceton Special School District","Carroll",626.57462499999997,638.39796999999999,634.17639499999984,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":633.04966333333323},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":0},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":0},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":0},2125,31160,25799,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":2136.4556037604966},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":2136.4556037604966},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":31160},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":19698.485201253498},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":20192.277305583619},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":20709.859203938489},0,{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":0},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0},1,null,"Elizabethton City","Carter",142.76167926797342,0.22248468480501088,8.6064168312183623E-2,1.4155183840195996E-2,0]
["Huntingdon Special School District","Carroll",1202.2967799999999,1182.57224,1211.3388399999999,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":1198.7359533333333},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":0},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":0},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":0},22919,18679.34,10956,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":23042.553403570269},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":23042.553403570269},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":18679.34},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":17559.297801190089},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":17999.465789907168},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":18460.840083253344},0,{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":0},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0},1,null,"Cheatham County","Cheatham",472.13085335158246,0.55342678560610237,0.29283050951833778,9.2429949888482611E-3,1,null,null,"Coefficients","Standard Error","t Stat","P-value","Lower 95%","Upper 95%","Lower 95.0%","Upper 95.0%"]
["McKenzie Special School District","Carroll",1319.9693775000003,1300.0331999999999,1276.5100275,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":1298.8375350000001},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":0},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":0},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":0},0,0,0,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":0},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":0},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":0},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":0},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":0},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":0},0,{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":0},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0},1,null,"Chester County","Chester",318.21347618431662,0.60426067836467445,0.64418728829360994,7.8177150913283228E-3,1,null,"Intercept",132.985522965662,22.276032460366512,5.9698926728657824,2.3978953142656155E-8,88.887891813956372,177.08315411736837,88.887891813956372,177.08315411736837]
["South Carroll Special School District","Carroll",349.83249999999998,337.92250000000001,337.23720749999995,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":341.66406916666665},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":0},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":0},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":0},0,0,0,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":0},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":0},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":0},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":0},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":0},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":0},0,{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":0},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0},1,null,"Claiborne County","Claiborne",287.66846447368886,0.84792138668177031,0.70492193480671006,6.406113524540024E-3,1,null,"RegressionADT Per ADM",127.77210851723,52.460720690064484,2.4355766912182153,1.6313810889119394E-2,23.920872213856995,231.62334482060345,23.920872213856995,231.62334482060345]
["West Carroll Special School District","Carroll",911.48023249999994,888.16764999999998,889.77398249999987,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":896.47395499999993},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":0},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":0},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":0},10248,1185,664,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":10303.245659923563},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":10303.245659923563},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1185},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":4050.7485533078543},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":4152.2907598183729},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":4258.7250416709649},0,{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":0},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0},1,null,"Clay County","Clay",459.08656691102465,0.65972317005407854,0.49681683369210722,3.4902750986535594E-3,1,null,"Regression Miles Per ADM",170.78399424775296,37.862373279382716,4.5106521185968642,1.497083491060709E-5,95.83164470467112,245.73634379083478,95.83164470467112,245.73634379083478]
["Carter County","Carter",5274.0691724999997,5258.4203900000002,5239.2491650000002,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":5257.2462425000003},3910.38,3961,3874,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":3915.126666666667},73.819999999999993,75,66,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":71.606666666666669},1263,1520,1753,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1512},1753136,1412361,1498095.9,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":1762586.9324020057},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":1762586.9324020057},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1412361},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1557681.2774673353},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1596728.4787123976},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1637656.8863735145},{"$f":"Transportation[[#This Row],[Average ADM]]","v":5257.2462425000003},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":311.50469482189459},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.7447105359106958},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.28760303973910728},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.3620565475475094E-2},1,null,"Cocke County","Cocke",505.74235090771538,0.6040759610231341,0.36778550341071842,1.3235512325616745E-2,1,null,"Regression SpEd ADT Per ADM",465.09217612656886,833.45314915806557,0.55803037830787949,0.57784624455098643,-1184.8115766710455,2114.9959289241833,-1184.8115766710455,2114.9959289241833]
["Elizabethton City","Carter",2468.5098150000003,2441.1013949999997,2468.604515,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":2459.4052416666668},476.54000000000008,614,551,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":547.17999999999995},9.44,53,42,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":34.813333333333333},210,246,179,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":211.66666666666666},340483.03,264629.09000000003,394939.24000000005,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":342318.53055475454},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":342318.53055475454},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":264629.09000000003},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":333962.28685158491},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":342333.89201343001},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":351108.82230078924},{"$f":"Transportation[[#This Row],[Average ADM]]","v":2459.4052416666668},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":142.76167926797336},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.22248468480501088},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":8.6064168312183623E-2},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.4155183840195996E-2},0,null,"Coffee County","Coffee",344.30386418815948,0.550167352287663,0.42748536274383026,1.2554164444926011E-2,1,null,"Regression County = 1, City =0",85.662016736492149,23.485510465584053,3.6474411259666804,3.9072829876695255E-4,39.170103072625238,132.15393040035906,39.170103072625238,132.15393040035906]
["Cheatham County","Cheatham",6321.7293100000006,6246.221669999999,6227.9047149999997,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":6265.2852316666658},3355.7100000000009,3410.42,3636,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":3467.376666666667},0,87.73,86,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":57.910000000000004},1903,1632,1969,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1834.6666666666667},2833328,2682203,2909928,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":2848602.1095960098},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":2848602.1095960098},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":2682203},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":2813577.7031986699},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":2884107.1089151241},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":2958034.462917849},{"$f":"Transportation[[#This Row],[Average ADM]]","v":6265.2852316666658},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":472.13085335158229},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.55342678560610237},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.29283050951833778},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":9.2429949888482611E-3},1,null,"Manchester City","Coffee",25.162376802190483,3.6845189154830751E-3,1.6300891269342255E-2,3.6845189154830751E-3,0]
["Chester County","Chester",2791.5299999999997,2817.5012499999998,2851.24125,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":2820.0908333333332},1860.67,1731.54,1520,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":1704.07},18,16.14,32,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":22.046666666666667},1842,1742,1866,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1816.6666666666667},805885,792172,958298,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":810229.42317013082},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":810229.42317013082},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":792172},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":853566.47439004353},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":874963.26613664348},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":897390.90723052609},{"$f":"Transportation[[#This Row],[Average ADM]]","v":2820.0908333333332},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":318.21347618431656},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.60426067836467445},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.64418728829360994},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":7.8177150913283228E-3},1,null,"Tullahoma City","Coffee",34.828464466108741,4.6602037258187045E-3,6.9142488513630621E-3,4.6602037258187045E-3,0]
["Claiborne County","Claiborne",4365.83,4252.5249999999996,4210.0158500000007,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":4276.1236166666667},3583.4500000000003,3892,3402,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":3625.8166666666671},30.18,33,19,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":27.393333333333334},2982,3088,2973,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":3014.3333333333335},1468322,994721.39000000048,1039140.7199999999,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":1476237.5364822682},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":1476237.5364822682},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":994721.39000000048},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1170033.2154940895},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1199363.0425194793},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1230105.9147061766},{"$f":"Transportation[[#This Row],[Average ADM]]","v":4276.1236166666667},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":287.6684644736888},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.84792138668177031},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.70492193480671006},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":6.406113524540024E-3},1,null,"Crockett County","Crockett",247.26168630191361,0.52959374417111427,0.17844305597507329,5.0698483684750726E-3,1]
["Clay County","Clay",1034.4028274999998,1037.4458225000001,1033.92373,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":1035.25746},704.95000000000016,654,690,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":682.98333333333346},4.84,0,6,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":3.6133333333333333},441,512,590,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":514.33333333333337},578568,312338,462163,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":581686.98623835435},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":581686.98623835435},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":312338},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":452062.66207945143},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":463394.75035510643},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":475272.79318042728},{"$f":"Transportation[[#This Row],[Average ADM]]","v":1035.25746},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":459.08656691102448},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.65972317005407854},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.49681683369210722},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":3.4902750986535594E-3},1,null,"Cumberland County","Cumberland",293.32784232968942,0.42798985428104969,0.58305470897085332,7.3879708964604916E-3,1]
["Cocke County","Cocke",4520.8144550000006,4452.3567199999998,4455.8518674999996,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":4476.3410141666664},2758.1499999999996,2772,2582,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":2704.0499999999997},57.740000000000009,64,56,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":59.24666666666667},1843,1555,1541,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1646.3333333333333},2440108,1978623.8900000004,2028067.81,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":2453262.3107674439},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":2453262.3107674439},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1978623.8900000004},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":2153318.0035891482},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":2207296.3383403178},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":2263875.2279692763},{"$f":"Transportation[[#This Row],[Average ADM]]","v":4476.3410141666664},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":505.74235090771526},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.6040759610231341},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.36778550341071842},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.3235512325616745E-2},1,null,"Davidson County","Davidson",450.71881363654057,0.46605650826447503,0.18636478872717796,1.2819844769718262E-2,1]
["Newport City","Cocke",729.0324700000001,709.81872499999997,662.26541249999991,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":700.37220250000007},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":0},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":0},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":0},0,0,0,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":0},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":0},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":0},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":0},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":0},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":0},{"$f":"Transportation[[#This Row],[Average ADM]]","v":700.37220250000007},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":0},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0},0,null,"Decatur County","Decatur",377.48951279502484,0.96785449277834879,0.6569003287244064,1.0457477617769951E-2,1]
["Coffee County","Coffee",4372.4071574999998,4341.4532974999993,4346.2358349999995,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":4353.3654299999989},2115.2385964912278,2873,2197,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":2395.0795321637429},54.958596491228072,59,50,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":54.652865497076021},1418,2651,1514,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1861},1438942,1397267.23,1433080,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":1446699.1526523938},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":1446699.1526523938},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1397267.23},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1425682.1275507982},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1461420.4379171382},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1498880.5397721475},{"$f":"Transportation[[#This Row],[Average ADM]]","v":4353.3654299999989},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":344.30386418815937},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.550167352287663},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.42748536274383026},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.2554164444926011E-2},1,null,"DeKalb County","DeKalb",392.09126301811762,0.56590758702185096,0.75937364372197491,1.9627487692841897E-2,1]
["Manchester City","Coffee",1250.2655849999999,1307.7814725000003,1306.7722924999998,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":1288.2731166666665},7.24,4,3,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":4.746666666666667},7.24,4,3,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":4.746666666666667},23,20,20,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":21},31532,30666,30130.91,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":31701.984987188698},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":31701.984987188698},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":30666},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":30832.964995729566},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":31605.870856887326},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":32416.013585698955},{"$f":"Transportation[[#This Row],[Average ADM]]","v":1288.2731166666665},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":25.162376802190476},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":3.6845189154830751E-3},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":1.6300891269342255E-2},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":3.6845189154830751E-3},0,null,"Dickson County","Dickson",373.55927644288386,0.54643288320917005,0.27225159170135721,1.2609590114597285E-2,1]
["Tullahoma City","Coffee",3332.5154825,3393.4619500000003,3398.0434849999997,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":3374.6736391666668},6.18,19,22,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":15.726666666666667},6.18,19,22,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":15.726666666666667},0,35,35,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":23.333333333333332},120499,100671.91,113564.04000000001,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":121148.59472825228},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":121148.59472825228},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":100671.91},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":111794.84824275078},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":114597.26745433267},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":117534.70092643009},{"$f":"Transportation[[#This Row],[Average ADM]]","v":3374.6736391666668},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":34.828464466108727},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":4.6602037258187045E-3},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":6.9142488513630621E-3},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":4.6602037258187045E-3},0,null,"Dyer County","Dyer",390.72184327811993,0.5294316338546986,0.20656375396651644,1.5635223249403155E-2,1]
["Crockett County","Crockett",1956.6044699999998,1932.0539349999999,1995.1699550000001,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":1961.2761199999998},1393.6,1668,1553.4199999999998,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":1538.34},15.379999999999999,15,13.8,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":14.726666666666667},496,394,665,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":518.33333333333337},639221,680784,726027,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":642666.95881947689},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":642666.95881947689},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":680784},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":683159.3196064923},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":700284.42717566504},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":718234.58394702175},{"$f":"Transportation[[#This Row],[Average ADM]]+F36+F37","v":2904.7548558333328},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":247.26168630191358},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.52959374417111427},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.17844305597507329},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":5.0698483684750726E-3},1,null,"Fayette County","Fayette",679.58682105207447,0.57218100474657452,0.92345213652266789,8.264357642031657E-3,1]
["Alamo City","Crockett",577.90409750000003,582.63177499999995,569.41999999999996,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":576.65195750000009},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":0},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":0},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":0},0,0,0,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":0},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":0},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":0},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":0},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":0},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":0},0,{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":0},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0},0,null,"Fentress County","Fentress",437.53619368883426,0.73311648005537233,0.53705317667827146,1.9510444993721419E-2,1]
["Bells City","Crockett",365.33283499999999,372.10250000000002,363.04499999999996,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":366.82677833333332},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":0},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":0},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":0},0,0,0,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":0},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":0},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":0},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":0},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":0},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":0},0,{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":0},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0},0,null,"Franklin County","Franklin",427.58500546701163,0.40116257737727873,0.47406916076625477,1.4405948613575083E-2,1]
["Cumberland County","Cumberland",7112.78478,7156.2608899999996,7176.6262500000003,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":7148.5573066666666},3052.5299999999997,2791,3335,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":3059.5099999999998},57.440000000000005,44,57,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":52.813333333333333},4177,4047,4280,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":4168},1870785,1839842,2262696,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":1880870.1631440381},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":1880870.1631440381},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1839842},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1994469.3877146794},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":2044465.7821541345},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":2096870.8905346687},{"$f":"Transportation[[#This Row],[Average ADM]]","v":7148.5573066666666},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":293.32784232968936},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.42798985428104969},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.58305470897085332},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":7.3879708964604916E-3},1,null,"Humboldt City","Gibson",204.20132216753214,0.45433741166192976,0.18961618305532432,1.2459139881621893E-2,0]
["Davidson County","Davidson",80900.307234499996,81946.070730250009,82489.6659965,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":81778.681320416668},37216.14999999998,38016.51999999996,39107.789999999994,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":38113.486666666642},1026.8000000000002,432.15000000000015,1686.2200000000003,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":1048.3900000000001},12499,9825,23398,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":15240.666666666666},30273974,36392761,38347534.015999995,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":30437177.129599802},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":30437177.129599802},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":36392761},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":35059157.381866597},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":35938003.390722707},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":36859190.225498915},{"$f":"Transportation[[#This Row],[Average ADM]]","v":81778.681320416668},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":450.71881363654046},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.46605650826447503},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.18636478872717796},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.2819844769718262E-2},1,null,"Milan Special School District","Gibson",249.37217816485335,0.52727995250665016,0.30145210747679724,9.7516491324022101E-3,1]
["Decatur County","Decatur",1530.6706899999999,1577.3349025,1577.6367574999999,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":1561.8807833333333},1457.0200000000002,1534,1544,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":1511.6733333333334},0,19,30,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":16.333333333333332},1609,716,753,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1026},538755,570465.39,570277,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":541659.35943717009},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":541659.35943717009},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":570465.39},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":560800.58314572333},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":574858.46106028825},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":589593.61594441161},{"$f":"Transportation[[#This Row],[Average ADM]]","v":1561.8807833333333},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":377.48951279502478},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.96785449277834879},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.6569003287244064},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.0457477617769951E-2},1,null,"Trenton Special School District","Gibson",277.24121868537901,0.55280285340622237,0.17643967265782301,2.031258492859519E-3,1]
["DeKalb County","DeKalb",2830.0330087499997,2810.6894492500001,2825.4655025000002,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":2822.0626534999997},1676.08,1492,1623,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":1597.0266666666666},51.169999999999995,51,64,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":55.389999999999993},2135,2209,2085,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":2143},1153128,988883,1009181,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":1159344.3658602985},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":1159344.3658602985},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":988883},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1052469.4552867662},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1078852.250804269},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1106506.1101270751},{"$f":"Transportation[[#This Row],[Average ADM]]","v":2822.0626534999997},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":392.09126301811756},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.56590758702185096},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.75937364372197491},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.9627487692841897E-2},1,null,"Bradford Special School District","Gibson",394.10177630402654,0.41653364591602315,0.67000846578118067,5.8691686470989249E-3,1]
["Dickson County","Dickson",8223.3396124999999,8163.1674974999996,8259.8134425000007,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":8215.4401841666677},4609.9100000000008,4326.6499999999996,4531,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":4489.1866666666674},113.82,97.96,99,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":103.59333333333332},2308,2136,2266,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":2236.6666666666665},2788976,2879699,3073531,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":2804011.0136251929},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":2804011.0136251929},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":2879699},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":2919080.3378750645},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":2992254.4326352179},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":3068953.8908570921},{"$f":"Transportation[[#This Row],[Average ADM]]","v":8215.4401841666677},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":373.55927644288374},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.54643288320917005},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.27225159170135721},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.2609590114597285E-2},1,null,"Gibson County Special School District","Gibson",256.45791620776083,0.31787140156786137,0.21656740222673193,7.7109572695351321E-3,1]
["Dyer County","Dyer",3805.1075674999993,3833.5612499999997,3770.7625000000003,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":3803.1437724999996},3148.53,3519,3518,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":3395.1766666666667},95.8,100,105,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":100.26666666666667},1244,1413,1317,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1324.6666666666667},2446937,2331689,2358036,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":2460128.1250347761},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":2460128.1250347761},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":2331689},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":2383284.3750115917},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":2443027.395590615},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":2505648.7006572355},{"$f":"Transportation[[#This Row],[Average ADM]]+F44","v":6412.8708024999996},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":390.72184327811982},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.5294316338546986},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.20656375396651644},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.5635223249403155E-2},1,null,"Giles County","Giles",450.31825052508867,0.5655530055298762,0.46294690041449127,1.4023415045481295E-2,1]
["Dyersburg City","Dyer",2594.9647499999996,2602.9672199999995,2631.2491199999995,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":2609.7270299999996},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":0},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":0},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":0},2168,25834,486,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":2179.6874112718856},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":2179.6874112718856},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":25834},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":9499.8958037572957},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":9738.0345993006049},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":9987.6463869100025},0,{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":0},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0},0,null,"Grainger County","Grainger",451.80304056553484,0.90600711366091236,0.38065338730768944,5.296277631203089E-2,1]
["Fayette County","Fayette",3256.3795599999999,3227.6959075000004,3256.5484850000003,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":3246.8746508333338},2298.5100000000007,1490,1784.89,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":1857.8000000000002},30.9,20,29.6,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":26.833333333333332},3160,3095,2740,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":2998.3333333333335},1966463,2086794,2232471,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":1977063.9510294953},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":1977063.9510294953},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":2086794},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":2098776.3170098318},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":2151387.4271285203},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":2206533.222314389},{"$f":"Transportation[[#This Row],[Average ADM]]","v":3246.8746508333338},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":679.58682105207424},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.57218100474657452},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.92345213652266789},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":8.264357642031657E-3},1,null,"Greene County","Greene",295.55923048623498,0.75333811898153047,0.41763944415678866,7.8713759107914959E-3,1]
["Fentress County","Fentress",2125.7275,2095.9299999999998,2077.5324999999998,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":2099.7299999999996},1743.0400000000002,1400,1475,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":1539.3466666666666},44.9,42,36,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":40.966666666666669},1173,1094,1116,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1127.6666666666667},733323,966009,918242,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":737276.25069009827},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":737276.25069009827},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":966009},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":873842.41689669946},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":895747.47616820538},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":918707.87197425554},{"$f":"Transportation[[#This Row],[Average ADM]]","v":2099.7299999999996},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":437.53619368883415},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.73311648005537233},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.53705317667827146},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.9510444993721419E-2},1,null,"Greeneville City","Greene",207.37875699110319,0.40993017741173676,9.8432082369131674E-2,9.3467998313771037E-3,0]
["Franklin County","Franklin",5355.6760525,5371.2371950000006,5262.3149650000005,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":5329.7427375000007},1990.2799999999997,2128,2296,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":2138.0933333333332},77.34,79,74,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":76.78},1948,2816,2816,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":2526.6666666666665},2185149,2148661.2699999996,2157288.56,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":2196928.8593419511},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":2196928.8593419511},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":2148661.2699999996},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":2167626.2297806502},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":2221963.2362290672},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":2278918.077551703},{"$f":"Transportation[[#This Row],[Average ADM]]","v":5329.7427375000007},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":427.58500546701157},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.40116257737727873},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.47406916076625477},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.4405948613575083E-2},1,null,"Grundy County","Grundy",403.65225044592137,0.59662932419290571,0.60403668781022901,9.151683433101512E-3,1]
["Humboldt City","Gibson",1050.2039399999999,1032.9480000000001,1086.4087499999998,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":1056.5202299999999},416.04999999999995,501,523,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":480.01666666666665},9.49,16,14,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":13.163333333333334},171,200,230,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":200.33333333333334},176860,167726.51999999999,270080.88,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":177813.4296852148},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":177813.4296852148},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":167726.51999999999},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":205206.94322840494},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":210350.97167956005},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":215742.82786274509},{"$f":"Transportation[[#This Row],[Average ADM]]","v":1056.5202299999999},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":204.20132216753211},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.45433741166192976},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.18961618305532432},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.2459139881621893E-2},0,null,"Hamblen County","Hamblen",247.21595197229229,0.38662392939365142,0.16137565905484746,3.9725016500819985E-3,1]
["Milan Special School District","Gibson",1927.5943324999996,1935.4841675000002,1955.4245275000001,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":1939.5010091666666},1003.98,1082,982,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":1022.66},17.740000000000002,18,21,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":18.913333333333334},562,628,564,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":584.66666666666663},408831,453296,515783,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":411034.9557369448},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":411034.9557369448},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":453296},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":460037.98524564831},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":471569.9950669813},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":483657.59120882273},{"$f":"Transportation[[#This Row],[Average ADM]]","v":1939.5010091666666},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":249.3721781648533},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.52727995250665016},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.30145210747679724},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":9.7516491324022101E-3},1,null,"Hamilton County","Hamilton",358.06795873820926,0.41924387043627181,0.22304253832309764,1.339807705287435E-2,1]
["Trenton Special School District","Gibson",1305.1300699999999,1288.0274374999999,1266.5186624999999,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":1286.5587233333333},760.64,715,658,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":711.21333333333325},0.84,4,3,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":2.6133333333333333},326,163,192,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":227},240975,505703.4,269827,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":242274.06546644034},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":242274.06546644034},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":505703.4},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":339268.15515548014},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":347772.76525899011},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":356687.10836723854},{"$f":"Transportation[[#This Row],[Average ADM]]","v":1286.5587233333333},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":277.2412186853789},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.55280285340622237},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.17643967265782301},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":2.031258492859519E-3},1,null,"Hancock County","Hancock",572.29080103390652,0.94228447904346702,0.68194395971850441,1.7446914699545422E-2,1]
["Bradford Special School District","Gibson",501.32499999999993,495.51375000000002,519.56000000000006,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":505.46624999999995},202.6311,198,231,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":210.54370000000003},1.9,3,4,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":2.9666666666666668},394,394,228,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":338.66666666666669},188589,188290,190535,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":189605.65922710038},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":189605.65922710038},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":188290},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":189476.88640903347},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":194226.60140010712},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":199205.14698673511},{"$f":"Transportation[[#This Row],[Average ADM]]","v":505.46624999999995},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":394.10177630402649},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.41653364591602315},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.67000846578118067},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":5.8691686470989249E-3},1,null,"Hardeman County","Hardeman",461.28731143139311,0.65129789055362464,0.41774860654730428,1.3292925135566291E-2,1]
["Gibson County Special School District","Gibson",3872.9787850000002,3939.3625350000002,3934.5789174999995,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":3915.640079166667},1233.01,1084,1417,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":1244.67},29.58,26,35,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":30.193333333333332},852,779,913,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":848},943382,846073,1070929,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":948467.6519467223},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":948467.6519467223},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":846073},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":955156.55064890755},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":979099.95331621577},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1004196.8953226749},{"$f":"Transportation[[#This Row],[Average ADM]]","v":3915.640079166667},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":256.45791620776077},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.31787140156786137},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.21656740222673193},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":7.7109572695351321E-3},1,null,"Hardin County","Hardin",515.52946881199455,0.52282007989523771,0.36619204344976675,1.1300450058645453E-2,1]
["Giles County","Giles",3830.3885449999998,3847.950335,3802.4594475000004,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":3826.9327758333334},2674,1953,1866,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":2164.3333333333335},59,49,53,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":53.666666666666664},1728,1812,1775,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1771.6666666666667},1853169,1676597.1699999995,1377777.0599999998,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":1863159.1975365817},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":1863159.1975365817},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1676597.1699999995},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1639177.8091788602},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1680267.9260835936},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1723337.6724903877},{"$f":"Transportation[[#This Row],[Average ADM]]","v":3826.9327758333334},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":450.31825052508856},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.5655530055298762},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.46294690041449127},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.4023415045481295E-2},1,null,"Hawkins County","Hawkins",365.03904487302088,0.77842937248654931,0.37377466334990911,1.0139636573904019E-2,1]
["Grainger County","Grainger",3452.1988700000002,3528.2789899999998,3393.7894700000006,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":3458.0891100000003},3140.33,3025.0500000000006,3233.78,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":3133.0533333333337},56.069999999999993,383.00000000000006,110.38,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":183.15},1539,1550,860,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1316.3333333333333},1513362,1474459.77,1462247.8199999998,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":1521520.3413732674},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":1521520.3413732674},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1474459.77},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1486075.9771244221},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1523328.2113161159},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1562375.1744445642},{"$f":"Transportation[[#This Row],[Average ADM]]","v":3458.0891100000003},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":451.80304056553479},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.90600711366091236},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.38065338730768944},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":5.296277631203089E-2},1,null,"Haywood County","Haywood",620.1653758612681,0.53797851379887573,0.75128149759188334,9.4675092673327851E-3,1]
["Greene County","Greene",6854.8743175,6672.0472374999999,6559.7826999999979,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":6695.568084999999},5142.0800000000008,5055,4935,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":5044.0266666666676},41.11,60,57,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":52.70333333333334},2353,3121,2915,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":2796.3333333333335},1887504,1800829.7399999998,1948375.36,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":1897679.2931389895},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":1897679.2931389895},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1800829.7399999998},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1882294.7977129966},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1929479.2537580328},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1978936.9508707933},{"$f":"Transportation[[#This Row],[Average ADM]]","v":6695.568084999999},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":295.55923048623492},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.75333811898153047},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.41763944415678866},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":7.8713759107914959E-3},1,null,"Henderson County","Henderson",323.71375526165878,0.45576110804239595,0.74190936445502698,1.0435800096200194E-2,1]
["Greeneville City","Greene",2722.6305225000001,2766.1705900000002,2750.3824999999997,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":2746.3945375000003},1015.49,1134,1228,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":1125.83},23.01,25,29,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":25.67},243,281,287,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":270.33333333333331},511668,533840.81000000017,576922.81999999995,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":514426.33687761216},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":514426.33687761216},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":533840.81000000017},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":541729.98895920406},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":555309.81443785946},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":569543.88539390557},{"$f":"Transportation[[#This Row],[Average ADM]]","v":2746.3945375000003},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":207.3787569911031},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.40993017741173676},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":9.8432082369131674E-2},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":9.3467998313771037E-3},0,null,"Henry County","Henry",564.77649070863731,0.83373450128751714,0.5941181095972129,2.755232573373408E-3,1]
["Grundy County","Grundy",2157.4018850000002,2072.4915900000001,2024.6934999999999,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":2084.8623250000001},1275.6699999999998,1223,1233,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":1243.8900000000001},29.240000000000002,3,25,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":19.080000000000002},1262,1152,1364,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1259.3333333333333},810556,797156.86999999988,789302,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":814925.60393491446},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":814925.60393491446},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":797156.86999999988},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":800461.49131163803},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":820527.07301458274},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":841559.36935616564},{"$f":"Transportation[[#This Row],[Average ADM]]","v":2084.8623250000001},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":403.65225044592125},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.59662932419290571},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.60403668781022901},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":9.151683433101512E-3},1,null,"Paris Special School District","Henry",351.85867022149472,0.47749003981134291,0.13818498070205235,7.9542189966806832E-3,1]
["Hamblen County","Hamblen",10046.484412500002,10074.961080000001,10174.325434999999,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":10098.590309166668},4637.119999999999,4165,2910.9499999999989,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":3904.3566666666661},0,48,72.350000000000009,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":40.116666666666667},2261,1353,1275,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1629.6666666666667},2302161,2226034.9899999998,2583233.79,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":2314571.6560982913},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":2314571.6560982913},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":2226034.9899999998},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":2374613.4786994304},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":2434139.1414414085},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":2496532.6168588027},{"$f":"Transportation[[#This Row],[Average ADM]]","v":10098.590309166668},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":247.21595197229223},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.38662392939365142},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.16137565905484746},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":3.9725016500819985E-3},1,null,"Hickman County","Hickman",322.01273443500855,0.60172955641717463,0.40385396125740908,1.8211471754279545E-3,1]
["Hamilton County","Hamilton",42588.787137499996,43064.178719999996,43308.824195000001,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":42987.263350833331},19241.439999999991,18094,16731,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":18022.146666666664},722.83999999999992,501,504,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":575.9466666666666},9856,9736.965000000002,9171,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":9587.9883333333346},14015371,14495731,15335352,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":14090926.076109344},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":14090926.076109344},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":14495731},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":14640669.692036448},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":15007674.922244346},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":15392361.639774719},{"$f":"Transportation[[#This Row],[Average ADM]]","v":42987.263350833331},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":358.06795873820914},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.41924387043627181},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.22304253832309764},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.339807705287435E-2},1,null,"Houston County","Houston",386.44676689751174,0.75164750111380818,0.83044551407282374,0,1]
["Hancock County","Hancock",958.73651249999978,984.34374999999989,969.18250000000012,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":970.75425416666656},859.18000000000006,974,911,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":914.7266666666668},14.81,19,17,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":16.936666666666667},666,567,753,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":662},473080,542704.53,566934.30000000016,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":475630.31389506627},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":475630.31389506627},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":542704.53},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":528423.04796502215},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":541669.30147971271},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":555553.72972411395},{"$f":"Transportation[[#This Row],[Average ADM]]","v":970.75425416666656},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":572.2908010339064},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.94228447904346702},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.68194395971850441},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.7446914699545422E-2},1,null,"Humphreys County","Humphreys",379.62537730775819,0.50008341784151678,0.36856795458071928,9.5808982870095715E-3,1]
["Hardeman County","Hardeman",3726.9670024999996,3576.3241374999998,3519.0070774999999,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":3607.4327391666666},2292.5400000000004,2389,2367,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":2349.5133333333338},37.86,54,52,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":47.95333333333334},1507,1507,1507,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1507},1720755,1472724,1545638,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":1730031.3705641853},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":1730031.3705641853},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1472724},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1582797.7901880618},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1622474.6000321149},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1664062.9494197774},{"$f":"Transportation[[#This Row],[Average ADM]]","v":3607.4327391666666},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":461.28731143139305},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.65129789055362464},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.41774860654730428},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.3292925135566291E-2},1,null,"Jackson County","Jackson",556.89013468930443,0.65394746863026532,0.78118173756861109,7.1900374109064632E-3,1]
["Hardin County","Hardin",3498.6852424999997,3449.6935650000005,3423.7744600000001,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":3457.3844224999998},1538.65,1764.12,2120,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":1807.5900000000001},30.8,32.409999999999997,54,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":39.07},1345,1268.1999999999998,1185,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1266.0666666666666},1622496,1681650.8199999998,1773127,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":1631242.6688371722},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":1631242.6688371722},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1681650.8199999998},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1695340.1629457239},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1737838.1305845282},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1782383.5548102888},{"$f":"Transportation[[#This Row],[Average ADM]]","v":3457.3844224999998},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":515.52946881199432},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.52282007989523771},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.36619204344976675},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.1300450058645453E-2},1,null,"Jefferson County","Jefferson",336.92546241021131,0.81013630910445411,0.28075874628319897,1.0858304883652779E-2,1]
["Hawkins County","Hawkins",6911.6288549999999,6871.1849999999986,6699.25,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":6827.3546183333337},6143.7499999999991,5781,5513,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":5812.583333333333},65.139999999999986,74,88,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":75.713333333333324},2453,2900,3020,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":2791},2818184,2345872.0299999998,2598721,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":2833376.4702250222},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":2833376.4702250222},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":2345872.0299999998},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":2592656.5000750073},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":2657647.9598698821},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":2725770.5621604137},{"$f":"Transportation[[#This Row],[Average ADM]]+F64","v":7467.0657850000007},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":365.03904487302083},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.77842937248654931},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.37377466334990911},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.0139636573904019E-2},1,null,"Johnson County","Johnson",321.2909410196433,0.76165439670853885,0.97058355484724079,2.3568976711298931E-3,1]
["Rogersville City","Hawkins",624.42975000000001,639.07249999999999,655.63124999999991,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":639.7111666666666},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":0},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":0},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":0},0,26907,18737,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":0},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":0},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":26907},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":15214.666666666666},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":15596.060575551426},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":15995.829185965631},0,{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":0},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0},0,null,"Knox County","Knox",323.91569552888245,0.64537183516695729,0.1653419242522913,2.2164309922574302E-2,1]
["Haywood County","Haywood",2955.2390974999998,2894.6542624999993,2811.3075624999997,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":2887.0669741666661},1734.5399999999997,1290,1635,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":1553.18},0,0,82,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":27.333333333333332},2659,2530,1318,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":2169},1725630,1531816,1842315,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":1734932.6510669298},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":1734932.6510669298},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1531816},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1703021.21702231},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1745711.7296115104},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1790458.9751707241},{"$f":"Transportation[[#This Row],[Average ADM]]","v":2887.0669741666661},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":620.16537586126799},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.53797851379887573},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.75128149759188334},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":9.4675092673327851E-3},1,null,"Lake County","Lake",182.42992346704833,0.51412682987436964,0.33011037368203711,1.9020444066186519E-2,1]
["Henderson County","Henderson",3834.7467725000001,3869.45586,3871.3353124999994,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":3858.5126483333333},1995.6799999999994,1476,1804,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":1758.5599999999997},35.799999999999997,36,49,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":40.266666666666666},3028,2480,3080,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":2862.6666666666665},1226410.83,1252801.75,1078342.8,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":1233022.2542428528},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":1233022.2542428528},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1252801.75},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1188055.6014142844},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1217837.204897491},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1249053.6191165911},{"$f":"Transportation[[#This Row],[Average ADM]]","v":3858.5126483333333},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":323.71375526165866},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.45576110804239595},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.74190936445502698},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.0435800096200194E-2},1,null,"Lauderdale County","Lauderdale",352.45354504673963,0.55849662260843813,0.29759691322569731,1.0657674418672911E-2,1]
["Lexington City","Henderson",934.46125000000006,881.16875000000005,817.22749999999996,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":877.61916666666673},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":0},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":0},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":0},0,0,0,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":0},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":0},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":0},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":0},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":0},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":0},{"$f":"Transportation[[#This Row],[Average ADM]]","v":877.61916666666673},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":0},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0},0,null,"Lawrence County","Lawrence",325.70368245512117,0.41151174333939677,0.32438157910671039,1.3006810862942322E-2,1]
["Henry County","Henry",2986.9717375,2957.4143924999998,2947.7851650000002,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":2964.0570983333332},2430.71,2331,2652,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":2471.2366666666667},10.5,0,14,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":8.1666666666666661},1870,1843,1570,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1761},1639067,1551191,1577739.62,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":1647903.0009830147},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":1647903.0009830147},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1551191},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1592277.8736610049},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1632192.3256546701},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1674029.7662567259},{"$f":"Transportation[[#This Row],[Average ADM]]","v":2964.0570983333332},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":564.7764907086372},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.83373450128751714},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.5941181095972129},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":2.755232573373408E-3},1,null,"Lewis County","Lewis",377.31641514149669,0.43965443312888031,0.31202465025159398,5.323920594917821E-3,1]
["Paris Special School District","Henry",1683.4628724999998,1687.87625,1609.6653000000001,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":1660.3348075000001},786.37999999999988,920,672,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":792.79333333333341},14.62,16,9,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":13.206666666666665},196.3,251,241,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":229.43333333333331},549255,537807,576997.26,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":552215.96359692782},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":552215.96359692782},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":537807},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":555673.40786564257},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":569602.7602288794},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":584203.19748941134},{"$f":"Transportation[[#This Row],[Average ADM]]","v":1660.3348075000001},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":351.85867022149466},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.47749003981134291},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.13818498070205235},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":7.9542189966806832E-3},1,null,"Lincoln County","Lincoln",401.75274446771488,0.52776520214456013,0.56560622395412408,4.6820839542766101E-3,1]
["Hickman County","Hickman",3480.8710799999994,3346.7637500000001,3292.36,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":3373.3316099999997},1943.5,2278,1868,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":2029.8333333333333},3.4299999999999997,0,15,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":6.1433333333333335},1292,1350,1445,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1362.3333333333333},1052256,1035953.1699999999,1005742.3,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":1057928.5777838142},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":1057928.5777838142},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1035953.1699999999},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1033208.0159279382},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1059107.974995011},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1086255.7358921494},{"$f":"Transportation[[#This Row],[Average ADM]]","v":3373.3316099999997},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":322.01273443500844},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.60172955641717463},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.40385396125740908},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.8211471754279545E-3},1,null,"Fayetteville City","Lincoln",96.049977837178659,0.26651437783634879,0.15923065794487068,9.8770187380025718E-3,0]
["Houston County","Houston",1307.5693649999998,1307.225995,1308.4000149999999,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":1307.7317916666668},950.22999999999979,939.63,1059,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":982.95333333333326},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":0},1087,1062,1109,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1086},505027,504435,429882,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":507749.53609428345},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":507749.53609428345},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":504435},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":480688.84536476113},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":492738.52096446545},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":505368.7228586736},{"$f":"Transportation[[#This Row],[Average ADM]]","v":1307.7317916666668},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":386.44676689751162},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.75164750111380818},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.83044551407282374},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0},1,null,"Loudon County","Loudon",374.92264607323733,0.40249463920547013,0.23940212202272193,5.6645654155406122E-3,1]
["Humphreys County","Humphreys",2856.0740850000002,2887.4054725000001,2819.3918500000004,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":2854.2904691666668},1411.2900000000002,1581,1289.8599999999999,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":1427.3833333333332},28.299999999999997,30,23.74,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":27.346666666666664},1053,1053,1050,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1052},1226130,767042,1092153,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":1232739.9103241684},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":1232739.9103241684},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":767042},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1030644.9701080561},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1056480.6799815507},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1083561.0963033338},{"$f":"Transportation[[#This Row],[Average ADM]]","v":2854.2904691666668},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":379.62537730775813},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.50008341784151678},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.36856795458071928},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":9.5808982870095715E-3},1,null,"Lenoir City","Loudon",213.77203707205271,0.59818565234210019,0.26507093459145598,5.6088118764813953E-3,0]
["Jackson County","Jackson",1505.6900974999999,1462.3749074999998,1454.7214399999998,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":1474.2621483333332},1041.27,775,1076,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":964.09},13.8,8,10,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":10.6},803,1651,1001,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1151.6666666666667},906714,634883.30000000005,796239,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":911601.97943910351},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":911601.97943910351},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":634883.30000000005},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":780908.09314636793},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":800483.51971666224},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":821002.04635269311},{"$f":"Transportation[[#This Row],[Average ADM]]","v":1474.2621483333332},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":556.89013468930432},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.65394746863026532},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.78118173756861109},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":7.1900374109064632E-3},1,null,"McMinn County","McMinn",320.19191153707163,0.49222958099115977,0.31936772881525877,1.2056161903180776E-4,1]
["Jefferson County","Jefferson",7192.1976674999996,7132.0999599999986,7124.7224999999999,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":7149.673375833333},5667.6299999999992,5836,5873,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":5792.2099999999991},72.899999999999991,87,73,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":77.633333333333326},2148,2161,1713,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":2007.3333333333333},2272972,2323189,2265387,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":2285225.3019250371},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":2285225.3019250371},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":2323189},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":2291267.100641679},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":2348703.4766700366},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":2408907.008234622},{"$f":"Transportation[[#This Row],[Average ADM]]","v":7149.673375833333},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":336.92546241021125},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.81013630910445411},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.28075874628319897},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.0858304883652779E-2},1,null,"Athens City","McMinn",197.59691450488231,0.36849317411250632,0.12206645032472667,5.3572421105738182E-3,0]
["Johnson County","Johnson",2097.7776399999998,2005.6418349999999,2006.3069575,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":2036.5754774999998},1474.5,1421,1758,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":1551.1666666666667},2.4,0,12,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":4.8},1799,1916,2215,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1976.6666666666667},602296,655087,606506,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":605542.9008576622},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":605542.9008576622},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":655087},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":622378.63361922081},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":637980.12033482792},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":654333.25162350421},{"$f":"Transportation[[#This Row],[Average ADM]]","v":2036.5754774999998},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":321.29094101964324},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.76165439670853885},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.97058355484724079},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":2.3568976711298931E-3},1,null,"Etowah City","McMinn",246.94723150538127,5.9972204990277111E-2,1.9557216693388918E-2,0,0]
["Knox County","Knox",57381.598129999991,57804.783092500002,58387.260972499993,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":57857.880731666664},38064.539999999957,36966,36989,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":37339.84666666665},1100.1399999999999,1430,1317,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":1282.3799999999999},10820,8676,9203,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":9566.3333333333339},16875660,17754885,18756024.420000006,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":16966634.529014993},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":16966634.529014993},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":17754885},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":17825847.983004998},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":18272697.722823408},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":18741075.679024931},{"$f":"Transportation[[#This Row],[Average ADM]]","v":57857.880731666664},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":323.9156955288824},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.64537183516695729},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.1653419242522913},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":2.2164309922574302E-2},1,null,"McNairy County","McNairy",344.42984505541733,0.85805875824845868,0.69961025774377983,2.0992314663915591E-2,1]
["Lake County","Lake",806.37946750000003,791.02714499999979,768.46875,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":788.62512083333331},393.36,413,410,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":405.45333333333338},13,16,16,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":15},307,237,237,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":260.33333333333331},146691,126787,136260,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":147481.79245704989},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":147481.79245704989},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":126787},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":136842.93081901662},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":140273.24325580863},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":143868.8204378167},{"$f":"Transportation[[#This Row],[Average ADM]]","v":788.62512083333331},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":182.42992346704827},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.51412682987436964},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.33011037368203711},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.9020444066186519E-2},1,null,"Macon County","Macon",472.2400987573464,0.58646556727496613,0.4640435234347256,1.1140268952868399E-2,1]
["Lauderdale County","Lauderdale",4291.3101049999996,4120.8680199999999,4057.70928,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":4156.6291349999992},2663.39,2057,2244,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":2321.4633333333331},54.900000000000006,29,49,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":44.300000000000004},1237,1237,1237,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1237},1396946,1420983,1354962,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":1404476.7575768521},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":1404476.7575768521},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1420983},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1393473.9191922841},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1428404.8497616719},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1465018.6740753124},{"$f":"Transportation[[#This Row],[Average ADM]]","v":4156.6291349999992},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":352.45354504673958},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.55849662260843813},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.29759691322569731},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.0657674418672911E-2},1,null,"Madison County","Madison",366.07564663881482,0.5523771678872702,0.36491729663934291,1.8860068843873829E-2,1]
["Lawrence County","Lawrence",6477.1898249999995,6572.1930400000001,6603.3977199999999,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":6550.9268616666668},2487.5500000000002,2450.8000000000006,3149,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":2695.7833333333333},66.38,97.24,92,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":85.206666666666663},2057,2157,2161,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":2125},1884491,2148422,2045316.4699999997,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":1894650.0504405752},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":1894650.0504405752},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":2148422},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":2029462.8401468582},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":2080336.4335352539},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":2133661.0023390031},{"$f":"Transportation[[#This Row],[Average ADM]]","v":6550.9268616666668},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":325.70368245512111},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.41151174333939677},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.32438157910671039},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.3006810862942322E-2},1,null,"Marion County","Marion",296.80590975386065,0.75938506644739467,0.33232741951178124,4.5577891370216922E-3,1]
["Lewis County","Lewis",1761.4968899999999,1711.3274249999997,1654.9756799999998,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":1709.2666649999999},685.45999999999981,794,775,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":751.48666666666668},9.3000000000000007,7,11,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":9.1},402,596,602,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":533.33333333333337},555339,639585.49000000011,642398,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":558332.76166435319},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":558332.76166435319},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":639585.49000000011},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":613438.75055478455},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":628816.13660347485},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":644934.37055866141},{"$f":"Transportation[[#This Row],[Average ADM]]","v":1709.2666649999999},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":377.31641514149663},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.43965443312888031},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.31202465025159398},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":5.323920594917821E-3},1,null,"Marshall County","Marshall",251.23371470998461,0.44590916065349429,0.23336411194571191,7.579004258999906E-3,1]
["Lincoln County","Lincoln",3849.9713274999999,3832.4850000000001,3765.4375,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":3815.9646091666668},2011.6700000000005,1964.1299999999997,2066,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":2013.9333333333334},14.900000000000002,16.7,22,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":17.866666666666667},2294,2447,1734,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":2158.3333333333335},1510690,1411201,1444583,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":1518833.936962327},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":1518833.936962327},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1411201},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1458205.9789874423},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1494759.5815388281},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1533074.254524379},{"$f":"Transportation[[#This Row],[Average ADM]]","v":3815.9646091666668},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":401.75274446771476},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.52776520214456013},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.56560622395412408},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":4.6820839542766101E-3},1,null,"Maury County","Maury",288.7789975283082,0.37698857254034679,0.3735272792727507,1.1455803769748389E-2,1]
["Fayetteville City","Lincoln",1429.2596475,1433.7950000000001,1376.0787500000001,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":1413.0444658333333},272.78999999999996,432,425,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":376.59666666666664},4.87,24,13,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":13.956666666666669},225,225,225,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":225},123286,124284.81,139049,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":123950.6190895137},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":123950.6190895137},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":124284.81},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":129094.80969650456},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":132330.89597861507},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":135722.8896262396},{"$f":"Transportation[[#This Row],[Average ADM]]","v":1413.0444658333333},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":96.049977837178645},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.26651437783634879},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.15923065794487068},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":9.8770187380025718E-3},0,null,"Meigs County","Meigs",446.23820621909937,0.88023718632370263,0.41789691957464281,2.9530469735595137E-2,1]
["Loudon County","Loudon",4716.8218424999995,4662.1488749999999,4630.9301624999998,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":4669.9669600000007},1710.9099999999992,1950,1978,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":1879.6366666666663},26.36,19,34,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":26.453333333333333},1348,1007,999,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1118},1693060,1602968.25,1690959.6099999999,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":1702187.0703542337},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":1702187.0703542337},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1602968.25},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1665371.6434514113},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1707118.3747309949},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1750876.3697177921},{"$f":"Transportation[[#This Row],[Average ADM]]","v":4669.9669600000007},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":374.92264607323727},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.40249463920547013},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.23940212202272193},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":5.6645654155406122E-3},1,null,"Monroe County","Monroe",343.00348800609191,0.49329351534480864,0.47368244923733266,1.682907525223859E-2,1]
["Lenoir City","Loudon",2269.4075399999997,2256.3734075000002,2208.2655549999999,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":2244.6821674999997},1338.2100000000003,1377,1313,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":1342.7366666666667},8.77,15,14,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":12.589999999999998},555,595,635,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":595},548300,401170,416824,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":551255.81531382608},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":551255.81531382608},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":401170},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":456416.60510460869},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":467857.83591922343},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":479850.27952578542},{"$f":"Transportation[[#This Row],[Average ADM]]","v":2244.6821674999997},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":213.77203707205265},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.59818565234210019},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.26507093459145598},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":5.6088118764813953E-3},0,null,"Sweetwater City","Monroe",166.52860765078742,9.4854021597674167E-3,6.0405422152648984E-2,9.4854021597674167E-3,0]
["McMinn County","McMinn",5571.3187825000005,5512.3585075000001,5505.3500974999997,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":5529.6757958333328},2830.6099999999992,2685,2650,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":2721.8699999999994},0,0,2,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":0.66666666666666663},2299,1444,1555,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1766},1742460,1624155.13,1676266.2999999998,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":1751853.379448713},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":1751853.379448713},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1624155.13},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1684091.6031495708},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1726307.5973292144},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1770557.4632481525},{"$f":"Transportation[[#This Row],[Average ADM]]","v":5529.6757958333328},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":320.19191153707158},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.49222958099115977},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.31936772881525877},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.2056161903180776E-4},1,null,"Montgomery County","Montgomery",351.54716302030766,0.69198186504684189,0.25192051089957385,1.8462745832821374E-2,1]
["Athens City","McMinn",1560.8762499999998,1570.5537500000003,1546.35,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":1559.2600000000002},564.73,575,584,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":574.57666666666671},8.06,9,8,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":8.3533333333333335},168,201,202,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":190.33333333333334},257446,253714.18999999994,366627.57000000007,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":258833.85852504699},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":258833.85852504699},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":253714.18999999994},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":293058.53950834897},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":300404.78930559382},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":308104.96491088276},{"$f":"Transportation[[#This Row],[Average ADM]]","v":1559.2600000000002},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":197.59691450488225},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.36849317411250632},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.12206645032472667},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":5.3572421105738182E-3},0,null,"Moore County","Moore",500.03547453951012,0.67814789877917625,0.50279047202825344,6.9323550752152683E-3,1]
["Etowah City","McMinn",313.32499999999999,355.20375000000001,354.11165499999998,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":340.88013499999994},13.33,25,23,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":20.443333333333332},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":0},20,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":6.666666666666667},24177,21518.87,194379.21,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":24307.335120996486},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":24307.335120996486},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":21518.87},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":80068.471706998826},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":82075.589448833096},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":84179.405613430587},{"$f":"Transportation[[#This Row],[Average ADM]]","v":340.88013499999994},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":246.94723150538121},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":5.9972204990277111E-2},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":1.9557216693388918E-2},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0},0,null,"Morgan County","Morgan",386.51005899940122,0.80905232219381074,1.3610868667244258,2.9076910563603604E-3,1]
["McNairy County","McNairy",4184.8896850000001,4172.3533349999989,4121.1331950000003,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":4159.4587383333328},2961.1499999999996,3984,3762.03,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":3569.06},38.6,112,111.35000000000001,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":87.316666666666663},2820,2674,3236,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":2910},1149579,1437428.3299999998,1494829.78,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":1155776.2336543002},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":1155776.2336543002},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1437428.3299999998},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1362678.1145514334},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1396837.0707774754},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1432641.7287585512},{"$f":"Transportation[[#This Row],[Average ADM]]","v":4159.4587383333328},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":344.42984505541727},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.85805875824845868},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.69961025774377983},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":2.0992314663915591E-2},1,null,"Obion County","Obion",458.31980461913116,0.60560987229386798,0.30687770181610524,9.6872661058451364E-3,1]
["Macon County","Macon",3671.1325449999995,3677.2009574999997,3816.5675000000001,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":3721.6336674999998},2366.83,2025,2156,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":2182.61},33.380000000000003,43,48,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":41.46},2042,1279,1860,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1727},1663866,1683672,1658521,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":1672835.6892266178},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":1672835.6892266178},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1683672},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1671676.2297422059},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1713581.0013431471},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1757504.6506788649},{"$f":"Transportation[[#This Row],[Average ADM]]","v":3721.6336674999998},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":472.24009875734635},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.58646556727496613},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.4640435234347256},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.1140268952868399E-2},1,null,"Union City","Obion",152.04836002521853,0.34517178286641031,9.3278734996814952E-2,3.5309621603817174E-3,0]
["Madison County","Madison",12546.563002500001,12493.7709225,12406.507115000002,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":12482.280346666666},6731.6,6698,7255.1799999999985,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":6894.9266666666663},272.93999999999994,266,167.30999999999992,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":235.41666666666663},5068,4354,4243,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":4555},4165312,4163224,4687932,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":4187766.6653227494},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":4187766.6653227494},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":4163224},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":4346307.5551075833},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":4455258.6917952867},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":4569458.8494329685},{"$f":"Transportation[[#This Row],[Average ADM]]","v":12482.280346666666},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":366.07564663881476},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.5523771678872702},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.36491729663934291},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.8860068843873829E-2},1,null,"Overton County","Overton",356.28809822064886,0.40067652634384893,0.54352309103812491,4.3438365435766943E-3,1]
["Marion County","Marion",4069.9762500000002,4025.2662499999997,3996.1461850000001,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":4030.4628950000001},3122.0199999999995,3132,2928,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":3060.6733333333336},18.11,19,18,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":18.37},1290.3,1389,1339,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1339.4333333333334},1098296,1142859.6700000002,1166458.95,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":1104216.7735471711},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":1104216.7735471711},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1142859.6700000002},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1137845.1311823903},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1166368.0828707048},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1196265.2062796536},{"$f":"Transportation[[#This Row],[Average ADM]]","v":4030.4628950000001},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":296.80590975386053},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.75938506644739467},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.33232741951178124},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":4.5577891370216922E-3},1,null,"Perry County","Perry",488.65320417292685,0.53842049249681734,1.132261889293336,3.0263779214388886E-2,1]
["Richard City Special School District","Marion",271.01438250000001,275.85374999999999,247.48442999999997,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":264.78418749999997},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":0},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":0},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":0},0,0,0,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":0},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":0},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":0},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":0},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":0},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":0},{"$f":"Transportation[[#This Row],[Average ADM]]","v":264.78418749999997},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":0},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0},1,null,"Pickett County","Pickett",435.34730407777613,0.61643212829138849,0.38528169905120851,0,1]
["Marshall County","Marshall",5245.6963724999996,5304.2545999999993,5399.3737499999988,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":5316.4415741666662},2428.9500000000003,2408,2275,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":2370.65},24.880000000000003,34,62,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":40.293333333333329},1178,1259,1285,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1240.6666666666667},1139204,1121662,1544317,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":1145345.3033535872},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":1145345.3033535872},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1121662},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1270441.4344511956},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1302288.2461697897},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1335669.3657164893},{"$f":"Transportation[[#This Row],[Average ADM]]","v":5316.4415741666662},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":251.23371470998453},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.44590916065349429},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.23336411194571191},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":7.579004258999906E-3},1,null,"Polk County","Polk",398.24058460889768,0.58466617718603942,0.39980914696920722,3.2678075267561358E-3,1]
["Maury County","Maury",11662.310265,11898.035207499999,12281.748914999998,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":11947.364795833331},4512.0599999999995,4775,4225,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":4504.0199999999995},153.6,134,123,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":136.86666666666667},4419,4420,4549,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":4462.666666666667},2987707,3300119.1100000003,3541043.6799999997,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":3003813.3470797469},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":3003813.3470797469},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":3300119.1100000003},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":3281658.712359915},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":3363921.7465330381},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":3450148.0288457489},{"$f":"Transportation[[#This Row],[Average ADM]]","v":11947.364795833331},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":288.77899752830808},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.37698857254034679},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.3735272792727507},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.1455803769748389E-2},1,null,"Putnam County","Putnam",232.56510964782899,0.31784097014035517,0.1402637351669126,2.0110665470463432E-2,1]
["Meigs County","Meigs",1743.1237499999997,1710.0262500000001,1660.5512499999998,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":1704.5670833333331},1609.2700000000002,1482,1410,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":1500.4233333333334},117.00999999999999,13,21,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":50.336666666666666},647,809,681,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":712.33333333333337},651624,808837.16999999981,706516,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":655136.82180933177},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":655136.82180933177},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":808837.16999999981},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":723496.66393644398},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":741632.92855329206},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":760642.95764678856},{"$f":"Transportation[[#This Row],[Average ADM]]","v":1704.5670833333331},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":446.23820621909931},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.88023718632370263},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.41789691957464281},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":2.9530469735595137E-2},1,null,"Rhea County","Rhea",488.46960318052527,0.78274737290899243,0.47289405670726481,0,1]
["Monroe County","Monroe",5395.4632075,5322.5623700000006,5277.2579699999997,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":5331.7611824999994},3229.9199999999996,3322.3699999999994,3592,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":3381.43},80.080000000000013,220,46,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":115.36000000000001},4994,2401,2346,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":3247},2335991,2135217.5,2225394.3300000005,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":2348584.0293101585},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":2348584.0293101585},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":2135217.5},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":2236398.6197700533},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":2292459.5792445899},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":2351221.4297763831},{"$f":"Transportation[[#This Row],[Average ADM]]+F97","v":6854.8032658333332},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":343.00348800609186},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.49329351534480864},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.47368244923733266},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.682907525223859E-2},1,null,"Roane County","Roane",331.90052323999532,0.50100493107924671,0.29288893173303993,2.7006246493708076E-3,1]
["Sweetwater City","Monroe",1524.5700000000002,1530.0150000000001,1514.54125,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":1523.0420833333335},7.34,18,18,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":14.446666666666667},7.34,18,18,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":14.446666666666667},92,92,92,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":92},271580,235677.81,215010,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":273044.05311495328},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":273044.05311495328},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":235677.81},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":241243.95437165108},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":247291.34119703586},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":253630.07753105453},{"$f":"Transportation[[#This Row],[Average ADM]]","v":1523.0420833333335},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":166.52860765078739},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":9.4854021597674167E-3},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":6.0405422152648984E-2},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":9.4854021597674167E-3},0,null,"Robertson County","Robertson",434.49298416913365,0.45814542746017345,0.4125006633987845,7.3196695163873825E-3,1]
["Montgomery County","Montgomery",31360.166249999998,31886.390000000003,33033.813750000001,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":32093.456666666665},21465.27,22242,22917,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":22208.09},584.59999999999991,520,673,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":592.5333333333333},6767,8746,8742,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":8085},11829223,8642084.8800000027,11659077.41,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":11892992.831285909},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":11892992.831285909},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":8642084.8800000027},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":10731385.040428637},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":11000394.212826971},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":11282363.642681845},{"$f":"Transportation[[#This Row],[Average ADM]]","v":32093.456666666665},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":351.54716302030761},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.69198186504684189},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.25192051089957385},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.8462745832821374E-2},1,null,"Rutherford County","Rutherford",390.94489718008316,0.45358854066552196,0.18798415770685656,7.9994308510181484E-3,1]
["Moore County","Moore",884.75667500000009,852.95473500000003,829.95856749999996,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":855.88999250000006},537.26,601,603,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":580.41999999999996},2.8,6,9,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":5.9333333333333336},431,449,411,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":430.33333333333331},353013,420735,445574,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":354916.0480236726},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":354916.0480236726},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":420735},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":407075.01600789087},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":417279.37571987335},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":427975.35855335521},{"$f":"Transportation[[#This Row],[Average ADM]]","v":855.88999250000006},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":500.03547453951001},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.67814789877917625},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.50279047202825344},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":6.9323550752152683E-3},1,null,"Murfreesboro City","Rutherford",220.14577378756744,0.20184948895254554,0.34094867901429565,1.5433037512289144E-2,0]
["Morgan County","Morgan",3043.8138225000002,3031.8116649999997,2969.3519499999998,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":3014.9924791666667},2201.56,2417,2699.2999999999997,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":2439.2866666666664},0,0,26.3,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":8.7666666666666675},9431,1763,1117,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":4103.666666666667},1149519,1090839,1078692.5700000003,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":1155715.9102019588},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":1155715.9102019588},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1090839},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1108415.8267339864},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1136201.0588451822},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1165324.921005459},{"$f":"Transportation[[#This Row],[Average ADM]]","v":3014.9924791666667},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":386.51005899940111},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.80905232219381074},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":1.3610868667244258},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":2.9076910563603604E-3},1,null,"Scott County","Scott",346.62296621494261,0.46140414263369994,0.31818133978082275,9.1181378392240203E-3,1]
["Obion County","Obion",3509.6487500000003,3400.8775000000005,3298.7524999999996,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":3403.092916666667},2093.84,2093,1996,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":2060.9466666666667},34.9,29,35,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":32.966666666666669},1044,983,1106,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1044.3333333333333},1402976,1537804,1502265,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":1410539.2645371703},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":1410539.2645371703},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1537804},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1483536.0881790568},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1520724.6536625081},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1559704.8806674157},{"$f":"Transportation[[#This Row],[Average ADM]]","v":3403.092916666667},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":458.31980461913105},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.60560987229386798},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.30687770181610524},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":9.6872661058451364E-3},1,null,"Oneida Special School District","Scott",127.68056255379605,0.25699046737232251,0.10357571909051171,3.658806848375518E-3,1]
["Union City","Obion",1529.0740374999998,1566.3311999999999,1600.1987499999996,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":1565.2013291666663},592.32999999999993,552.52,475.94,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":540.26333333333332},0.42,16.16,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":5.5266666666666673},148,148,142,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":146},254691,189336.90000000002,233691.52000000002,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":256064.00667170103},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":256064.00667170103},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":189336.90000000002},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":226364.14222390033},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":232038.52911160424},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":237986.29520908379},{"$f":"Transportation[[#This Row],[Average ADM]]","v":1565.2013291666663},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":152.0483600252185},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.34517178286641031},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":9.3278734996814952E-2},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":3.5309621603817174E-3},0,null,"Sequatchie County","Sequatchie",234.80139178720921,0.49826365564891861,0.26907129337599472,8.3525456923812108E-3,1]
["Overton County","Overton",3116.1040599999997,3079.5751074999998,3003.5620099999996,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":3066.4137258333335},1510.2599999999993,1487,688.66,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":1228.6399999999996},6.7,0,33.26,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":13.32},893,2325,1782,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1666.6666666666667},860018,1125897,1126967,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":864654.24726347998},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":864654.24726347998},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1125897},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1039172.7490878267},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1065222.2292022642},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1092526.7147348523},{"$f":"Transportation[[#This Row],[Average ADM]]","v":3066.4137258333335},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":356.28809822064881},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.40067652634384893},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.54352309103812491},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":4.3438365435766943E-3},1,null,"Sevier County","Sevier",381.36378444584517,0.7134849194825984,0.19966429276968928,1.3793669724620759E-2,1]
["Perry County","Perry",1070.78943,1031.617935,1034.6760549999999,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":1045.6944733333332},558.06999999999994,545,586,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":563.02333333333331},14.94,37,43,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":31.646666666666665},1218,1218,1116,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1184},494853,470359.43,490203.74,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":497520.68935891439},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":497520.68935891439},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":470359.43},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":486027.95311963814},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":498211.46689149586},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":510981.95498025441},{"$f":"Transportation[[#This Row],[Average ADM]]","v":1045.6944733333332},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":488.65320417292679},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.53842049249681734},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":1.132261889293336},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":3.0263779214388886E-2},1,null,"Shelby County","Shelby",257.3501111819287,0.16236083028259135,0.16558034004889474,9.9231669652130941E-3,1]
["Pickett County","Pickett",740.97719999999993,720.19296999999995,690.50223500000004,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":717.22413499999993},453.36,462,411,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":442.12000000000006},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":0},272,272,285,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":276.33333333333331},202465,302913,384510,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":203556.46297193834},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":203556.46297193834},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":302913},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":296993.15432397946},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":304438.03514334041},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":312241.59359176486},{"$f":"Transportation[[#This Row],[Average ADM]]","v":717.22413499999993},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":435.34730407777602},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.61643212829138849},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.38528169905120851},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0},1,null,"Arlington","Shelby",238.97724299214238,0.43938534345902808,0.2159087258001349,2.1161272419563926E-3,0]
["Polk County","Polk",2416.2594125000001,2357.1980675000004,2264.9007500000002,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":2346.1194100000007},1416.0900000000001,1361,1338,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":1371.6966666666667},0,13,10,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":7.666666666666667},833,960,1021,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":938},953273,816905.29000000027,890759,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":958411.97306521412},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":958411.97306521412},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":816905.29000000027},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":888692.08768840472},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":910969.39132864913},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":934319.96540068218},{"$f":"Transportation[[#This Row],[Average ADM]]","v":2346.1194100000007},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":398.24058460889762},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.58466617718603942},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.39980914696920722},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":3.2678075267561358E-3},1,null,"Bartlett","Shelby",298.49342141419589,0.3471963425959021,0.27230486720306396,5.4872191778831134E-3,0]
["Putnam County","Putnam",10665.655662500001,10674.657709999999,10934.600699999999,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":10758.304690833333},3162.29,3765,3331,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":3419.4300000000003},206.07,213,230,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":216.35666666666665},1468,1476,1583,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1509},2298438,2256758,2571873,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":2310828.5858805031},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":2310828.5858805031},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":2256758},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":2379819.8619601675},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":2439476.0358008416},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":2502006.310048406},{"$f":"Transportation[[#This Row],[Average ADM]]","v":10758.304690833333},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":232.5651096478289},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.31784097014035517},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.1402637351669126},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":2.0110665470463432E-2},1,null,"Collierville","Shelby",317.96321386817897,0.368622130182922,0.23979217217402315,6.3721170390343427E-3,0]
["Rhea County","Rhea",4217.1927999999998,4240.9646700000003,4214.8713299999999,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":4224.3429333333333},3332.78,3125,3462,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":3306.5933333333337},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":0},2124,1958,1911,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1997.6666666666667},2084812,1882192,1909836.3299999998,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":2096050.9553821783},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":2096050.9553821783},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1882192},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1962693.0951273926},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":2011892.9368256507},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":2063463.116343789},{"$f":"Transportation[[#This Row],[Average ADM]]","v":4224.3429333333333},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":488.46960318052516},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.78274737290899243},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.47289405670726481},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0},1,null,"Germantown","Shelby",231.46691954542865,0.2313565559500679,0.23186241653932241,3.0039089911110422E-3,0]
["Dayton City","Rhea",792.8337499999999,820.91,829.16374999999994,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":814.3024999999999},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":0},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":0},0,0,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":0},0,3825,4359.76,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":0},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":0},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":3825},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":2728.2533333333336},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":2796.6438689937409},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":2868.329306987207},{"$f":"Transportation[[#This Row],[Average ADM]]","v":814.3024999999999},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":3.5224370636062243},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0},0,null,"Lakeland","Shelby",197.67458548470947,0.35094305487807514,0.41037582767129033,3.6172945296253554E-3,0]
["Roane County","Roane",6700.0666024999991,6563.4084024999993,6450.4826575000006,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":6571.3192208333321},3546.7899999999991,3008,3322,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":3292.2633333333329},23.240000000000002,14,16,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":17.746666666666666},2590,1512,1672,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1924.6666666666667},2190366,1923879,2097486.3800000004,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":2202173.9835230419},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":2202173.9835230419},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1923879},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":2074513.1211743474},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":2126516.0132292118},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":2181024.2877716208},{"$f":"Transportation[[#This Row],[Average ADM]]","v":6571.3192208333321},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":331.90052323999527},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.50100493107924671},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.29288893173303993},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":2.7006246493708076E-3},1,null,"Millington","Shelby",456.09093264588483,0.48744496621518546,0.35081771757316954,9.5986006742426466E-3,0]
["Robertson County","Robertson",11088.987419999999,10936.512092500001,11123.538084999998,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":11049.679199166667},5679.4299999999994,4984.6499999999996,4523,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":5062.3599999999997},79.41,92.23,71,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":80.88},3185,6897,3592,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":4558},4172051,4749704,4755401,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":4194541.9944115691},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":4194541.9944115691},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":4749704},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":4566548.99813719},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":4681021.0408490468},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":4801008.089357527},{"$f":"Transportation[[#This Row],[Average ADM]]","v":11049.679199166667},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":434.49298416913354},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.45814542746017345},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.4125006633987845},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":7.3196695163873825E-3},1,null,"Smith County","Smith",370.52108512602416,0.71112943220824021,0.37154260210157775,1.6234868705514115E-2,1]
["Rutherford County","Rutherford",41341.54077,42570.826897499996,43757.965262500002,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":42556.777643333327},17331.800000000017,19764,20814,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":19303.266666666674},270.29000000000002,345,406,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":340.43},8443,7159,8398,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":8000},15013221,15689199.029999999,16691235.739999998,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":15094155.358091656},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":15094155.358091656},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":15689199.029999999},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":15824863.376030551},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":16221553.401042705},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":16637355.060088607},{"$f":"Transportation[[#This Row],[Average ADM]]","v":42556.777643333327},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":390.9448971800831},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.45358854066552196},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.18798415770685656},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":7.9994308510181484E-3},1,null,"Stewart County","Stewart",630.69520615457054,0.71740828660014977,0.86035416651502639,1.6775652086450425E-2,1]
["Murfreesboro City","Rutherford",7570.6637499999997,8008.6012499999997,8051.8575000000001,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":7877.0408333333326},1439.9299999999998,1583,1747,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":1589.9766666666667},84.699999999999989,126,154,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":121.56666666666666},2654,2654,2749,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":2685.6666666666665},1531111,1632050.2200000002,1776820.5700000008,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":1539365.0239667473},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":1539365.0239667473},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1632050.2200000002},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1649411.9379889162},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1690758.59908725},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1734097.2494104314},{"$f":"Transportation[[#This Row],[Average ADM]]","v":7877.0408333333326},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":220.14577378756741},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.20184948895254554},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.34094867901429565},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.5433037512289144E-2},0,null,"Sullivan County","Sullivan",490.60089262272601,0.53203697746823608,0.42630946216865107,8.8638333604082273E-3,1]
["Scott County","Scott",2884.18813,2835.71875,2775.2487499999997,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":2831.7185433333339},1515.89,965.80999999999983,1438,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":1306.5666666666666},27.419999999999995,26.04,24,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":25.819999999999997},1024,893,786,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":901},951927,906918.45999999985,936837.4,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":957058.71695102041},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":957058.71695102041},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":906918.45999999985},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":933604.8589836735},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":957008.01426289452},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":981538.68097605638},{"$f":"Transportation[[#This Row],[Average ADM]]","v":2831.7185433333339},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":346.62296621494249},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.46140414263369994},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.31818133978082275},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":9.1181378392240203E-3},1,null,"Bristol City","Sullivan",243.62947656430697,0.29288039240438091,0.12505094219716381,1.4181398320626652E-2,0]
["Oneida Special School District","Scott",1228.5744200000001,1219.38301,1236.3037399999998,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":1228.0870566666667},291.89000000000004,326.34999999999997,328.58,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":315.60666666666663},3.52,0,9.9600000000000009,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":4.4933333333333332},37.6,124,220,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":127.2},141019,142907.65000000002,162749.09000000005,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":141779.215429036},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":141779.215429036},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":142907.65000000002},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":149145.31847634536},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":152884.02121967784},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":156802.84626023559},{"$f":"Transportation[[#This Row],[Average ADM]]","v":1228.0870566666667},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":127.68056255379602},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.25699046737232251},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.10357571909051171},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":3.658806848375518E-3},1,null,"Kingsport City","Sullivan",201.83602900330868,0.29241424785533204,0.1618751355440686,1.2596879285310256E-2,0]
["Sequatchie County","Sequatchie",2251.6616100000001,2252.41417,2200.4670099999998,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":2234.8475966666665},1172.0999999999999,1092,1076.53,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":1113.5433333333333},15.32,14,26.68,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":18.666666666666668},818,493,493,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":601.33333333333337},408571,545385,541199,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":410773.55411013175},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":410773.55411013175},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":545385},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":499119.18470337725},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":511630.86313997762},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":524745.32612963277},{"$f":"Transportation[[#This Row],[Average ADM]]","v":2234.8475966666665},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":234.80139178720916},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.49826365564891861},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.26907129337599472},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":8.3525456923812108E-3},1,null,"Sumner County","Sumner",194.39748825600503,0.69492164837236647,0.29343739425845844,1.2831893918789989E-2,1]
["Sevier County","Sevier",14208.847554999998,14232.939619999999,14330.006827499999,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":14257.2646675},10326.029999999995,10179,10012,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":10172.343333333332},220.98000000000005,187,182,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":196.66},3523,2485,2532,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":2846.6666666666665},5227494,4998031.1100000003,5261323.4099999983,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":5255674.7529055877},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":5255674.7529055877},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":4998031.1100000003},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":5171676.4243018618},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":5301317.5088004805},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":5437204.4094438329},{"$f":"Transportation[[#This Row],[Average ADM]]","v":14257.2646675},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":381.36378444584506},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.7134849194825984},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.19966429276968928},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.3793669724620759E-2},1,null,"Tipton County","Tipton",410.59613361880838,0.79186068612965388,0.33981947551414204,1.2456900676925795E-2,1]
["Shelby County","Shelby",117664.35544400002,116012.63965725001,114856.896561,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":116177.96388741668},20732.562031905676,18646.689999999984,17209,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":18862.750677301887},1492.3199999999995,725.23999999999944,1241,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":1152.853333333333},20560.3603,19548,17602,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":19236.786766666668},28640601.239999998,28693222.399999995,27826712.693999998,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":28794999.065537803},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":28794999.065537803},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":28693222.399999995},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":28438311.386512596},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":29151189.228624418},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":29898411.923316773},{"$f":"Transportation[[#This Row],[Average ADM]]","v":116177.96388741668},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":257.35011118192864},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.16236083028259135},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.16558034004889474},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":9.9231669652130941E-3},1,null,"Trousdale County","Trousdale",421.82119815888746,0.49385979055563112,0.48405152064896884,4.9542185838233393E-3,1]
["Arlington","Shelby",4855.5368374999998,4989.9464674999999,4586.5410999999995,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":4810.674801666667},1963.2200000000003,2115,2263,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":2113.7400000000002},4.54,11,15,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":10.18},1430,781,905,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1038.6666666666667},933755,1119859.29,1221847.75,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":938788.75401853304},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":938788.75401853304},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1119859.29},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1093498.5980061777},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1120909.8922389518},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1149641.8010340712},{"$f":"Transportation[[#This Row],[Average ADM]]","v":4810.674801666667},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":238.97724299214235},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.43938534345902808},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.2159087258001349},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":2.1161272419563926E-3},0,null,"Unicoi County","Unicoi",268.11677614050694,0.67508702167899415,0.27570457197912279,7.8776807898481536E-3,1]
["Bartlett","Shelby",8331.4276000000009,8502.8321699999997,8699.6209549999985,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":8511.2935749999997},3074.2700000000004,3072,2719,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":2955.09},52.109999999999992,31,57,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":46.703333333333326},3662,1466,1825,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":2317.6666666666665},2504433.09,2301753.77,2429799.0300000003,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":2517934.1691170428},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":2517934.1691170428},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":2301753.77},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":2416495.6563723478},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":2477071.201297435},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":2540565.1398624121},{"$f":"Transportation[[#This Row],[Average ADM]]","v":8511.2935749999997},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":298.49342141419584},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.3471963425959021},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.27230486720306396},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":5.4872191778831134E-3},0,null,"Union County","Union",360.22372185869915,0.85160432715615675,0.62600982667276861,1.9923058968860652E-2,1]
["Collierville","Shelby",7848.6971749999993,8023.7882250000011,8298.4454000000005,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":8056.9769333333343},2727.940000000001,3305,2877,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":2969.98},37.020000000000003,45,72,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":51.34},3136,1331,1329,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1932},2270567,2357979.3400000008,2669357.4099999997,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":2282807.3368770164},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":2282807.3368770164},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":2357979.3400000008},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":2436714.6956256726},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":2497797.0816524196},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":2561822.2797844512},{"$f":"Transportation[[#This Row],[Average ADM]]","v":8056.9769333333343},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":317.96321386817891},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.368622130182922},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.23979217217402315},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":6.3721170390343427E-3},0,null,"Van Buren County","Van Buren",486.0563363444777,0.57118170773006061,0.56100564991156554,1.2528662156833971E-2,1]
["Germantown","Shelby",5678.0273324999998,5723.2682799999993,5876.1918724999987,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":5759.1624949999996},1014.2600000000002,1399,1584,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":1332.42},12.899999999999999,30,9,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":17.3},2196,773,1037,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1335.3333333333333},1216201,1084425.29,1496683.27,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":1222757.3843525271},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":1222757.3843525271},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1084425.29},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1267955.3147841757},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1299739.8056568038},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1333055.6018792149},{"$f":"Transportation[[#This Row],[Average ADM]]","v":5759.1624949999996},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":231.46691954542862},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.2313565559500679},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.23186241653932241},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":3.0039089911110422E-3},0,null,"Warren County","Warren",274.40991555191744,0.34653699605329724,0.26259887998065284,1.2223785616194773E-2,1]
["Lakeland","Shelby",845.44155999999998,906.17124999999987,1455.2037499999999,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":1068.9388533333333},331.41,385,409,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":375.13666666666671},4.5999999999999996,2,5,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":3.8666666666666667},832,199,285,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":438.66666666666669},207145.03,177877.36,216810,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":208261.7224162994},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":208261.7224162994},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":177877.36},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":200983.02747209978},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":206021.1728450126},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":211302.04474116728},{"$f":"Transportation[[#This Row],[Average ADM]]","v":1068.9388533333333},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":197.67458548470944},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.35094305487807514},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.41037582767129033},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":3.6172945296253554E-3},0,null,"Washington County","Washington",265.48851854663565,0.64722038345138311,0.79848897012036657,1.1780831862357153E-2,1]
["Millington","Shelby",2646.5565449999999,2535.6336499999998,2539.7687150000002,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":2573.9863033333331},837.0300000000002,1448,1479,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":1254.6766666666667},17.119999999999997,22,35,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":24.706666666666667},1244,740,725,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":903},1122784,1117629.75,1103454.8,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":1128836.7852294708},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":1128836.7852294708},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1117629.75},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1116640.4450764903},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1144631.8479443288},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1173971.8137050329},{"$f":"Transportation[[#This Row],[Average ADM]]","v":2573.9863033333331},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":456.09093264588466},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.48744496621518546},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.35081771757316954},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":9.5986006742426466E-3},0,null,"Johnson City","Washington",311.70958028451679,0.44149535737605122,0.18032986159202349,1.7548277719193046E-2,0]
["Smith County","Smith",3006.29493,3016.5757200000003,2985.5175700000004,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":3002.7960733333334},2158.13,2181,2067,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":2135.3766666666666},54.25,48,44,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":48.75},1138,1101,1108,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1115.6666666666667},1117654,1078872,972244,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":1123679.130054275},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":1123679.130054275},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1078872},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1058265.0433514251},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1084793.119868814},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1112599.2595036309},{"$f":"Transportation[[#This Row],[Average ADM]]","v":3002.7960733333334},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":370.5210851260241},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.71112943220824021},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.37154260210157775},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.6234868705514115E-2},1,null,"Wayne County","Wayne",426.37987647296671,0.55892636773117832,0.93923183383353093,7.1504180631318873E-3,1]
["Stewart County","Stewart",1999.7351074999999,1999.4268374999999,1980.9334624999999,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":1993.3651358333334},1512.1700000000003,1461,1317,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":1430.0566666666666},28.32,35,37,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":33.44},2616,1252,1277,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1715},1257144,1224842,1098666,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":1263921.1028394757},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":1263921.1028394757},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1224842},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1195809.7009464919},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1225785.6804482643},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1257205.8352857374},{"$f":"Transportation[[#This Row],[Average ADM]]","v":1993.3651358333334},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":630.69520615457043},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.71740828660014977},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.86035416651502639},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.6775652086450425E-2},1,null,"Weakley County","Weakley",312.8527566843577,0.39618307783026696,0.36497311590176318,9.7765189872641867E-3,1]
["Sullivan County","Sullivan",10059.442405,9870.7691474999992,9686.7712274999994,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":9872.3275933333334},5612.3299999999963,5232,4913,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":5252.4433333333318},83.52000000000001,88,91,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":87.506666666666661},4132,4159,4335,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":4208.666666666667},4510703,4527933.1900000004,4757581.419999999,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":4535019.6241173102},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":4535019.6241173102},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":4527933.1900000004},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":4606844.7447057702},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":4722326.9017127296},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":4843372.7295533009},{"$f":"Transportation[[#This Row],[Average ADM]]","v":9872.3275933333334},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":490.60089262272589},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.53203697746823608},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.42630946216865107},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":8.8638333604082273E-3},1,null,"White County","White",316.84282250666683,0.52443714504453542,0.41934429486967956,1.1026788339395219E-2,1]
["Bristol City","Sullivan",3977.6486199999999,3945.4162500000007,3984.0825199999999,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":3969.0491299999999},1251.3699999999999,1139,1097,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":1162.4566666666667},48.86,60,60,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":56.286666666666669},422,542,525,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":496.33333333333331},862655,976275.29999999993,915683.18,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":867305.46299388772},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":867305.46299388772},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":976275.29999999993},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":919754.64766462927},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":942810.61254201108},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":966977.36199991766},{"$f":"Transportation[[#This Row],[Average ADM]]","v":3969.0491299999999},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":243.62947656430691},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.29288039240438091},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.12505094219716381},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.4181398320626652E-2},0,null,"Williamson County","Williamson",332.0044246762763,0.54935700296231094,0.2811465410494603,7.9551191491754585E-3,1]
["Kingsport City","Sullivan",7038.2712499999998,7141.2212499999996,7398.8678099999997,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":7192.7867699999997},1970.8199999999997,1934,2405,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":2103.2733333333331},99.82,66,106,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":90.606666666666669},1232,1006,1255,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1164.3333333333333},1353075,1390724,1391505,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":1360369.2546156396},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":1360369.2546156396},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1390724},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1380866.0848718798},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1415480.968345437},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1451763.5191243347},{"$f":"Transportation[[#This Row],[Average ADM]]","v":7192.7867699999997},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":201.83602900330865},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.29241424785533204},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.1618751355440686},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.2596879285310256E-2},0,null,"Franklin Special School District","Williamson",338.55784388034459,0.50229700336678862,0.42032187059619069,1.5742566755896713E-2,1]
["Sumner County","Sumner",28295.238237499998,28689.960282499997,28961.584314999996,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":28648.927611666662},19384.3,20085,20256.980000000003,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":19908.760000000002},274.82000000000005,431,397.04000000000008,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":367.62000000000006},12980,5903,6337,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":8406.6666666666661},5076367,5372361.4800000004,5415810.4000000004,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":5103733.0465387581},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":5103733.0465387581},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":5372361.4800000004},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":5297301.642179586},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":5430091.8389098812},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":5569279.5689361077},{"$f":"Transportation[[#This Row],[Average ADM]]","v":28648.927611666662},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":194.397488256005},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.69492164837236647},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.29343739425845844},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.2831893918789989E-2},1,null,"Wilson County","Wilson",374.94083297264871,0.50657669506410796,0.35917671464964523,1.1231018139211778E-2,1]
["Tipton County","Tipton",11159.439384999998,10923.84863,10754.7357125,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":10946.007909166665},8419.14,8940,8644,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":8667.7133333333331},132.06,158,119,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":136.35333333333332},3633,3799,3727,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":3719.6666666666665},4415790,4331366,4053749,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":4439594.960249207},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":4439594.960249207},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":4331366},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":4274903.3200830696},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":4382064.5299256071},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":4494388.5260647284},{"$f":"Transportation[[#This Row],[Average ADM]]","v":10946.007909166665},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":410.59613361880832},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.79186068612965388},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.33981947551414204},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.2456900676925795E-2},1,null,"Lebanon City","Wilson",291.36837261751032,0.51737024901825246,0.24658723188901166,1.444873471849285E-2,1]
["Trousdale County","Trousdale",1192.8362499999998,1238.96875,1262.0166775,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":1231.2738925000001},681.2299999999999,580,563,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":608.07666666666671},9.3000000000000007,0,9,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":6.1000000000000005},596,596,596,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":596},525943,504483,448779,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":528778.29158052092},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":528778.29158052092},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":504483},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":494013.43052684033},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":506397.12038598076},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":519377.42859610711},{"$f":"Transportation[[#This Row],[Average ADM]]","v":1231.2738925000001},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":421.82119815888734},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.49385979055563112},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.48405152064896884},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":4.9542185838233393E-3},1]
["Unicoi County","Unicoi",2405.004085,2320.4662074999997,2289.2846175,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":2338.2516366666664},1707.5699999999997,1516,1512,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":1578.5233333333333},18.260000000000002,15,22,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":18.420000000000002},681,565,688,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":644.66666666666663},672279,494219,618803,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":675903.17027788376},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":675903.17027788376},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":494219},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":596308.39009262796},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":611256.36054645793},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":626924.49062833039},{"$f":"Transportation[[#This Row],[Average ADM]]","v":2338.2516366666664},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":268.11677614050689},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.67508702167899415},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.27570457197912279},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":7.8776807898481536E-3},1]
["Union County","Union",2876.1580725000003,3461.1137574999998,3621.0383024999996,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":3319.4367108333331},3636.5400000000004,2831,2013,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":2826.8466666666668},77.400000000000006,62,59,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":66.13333333333334},2078,2078,2078,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":2078},1158863,1096456,1150470,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":1165110.2825132709},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":1165110.2825132709},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1096456},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1137345.4275044238},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1165855.8528625073},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1195739.8464507814},{"$f":"Transportation[[#This Row],[Average ADM]]","v":3319.4367108333331},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":360.22372185869904},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.85160432715615675},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.62600982667276861},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.9923058968860652E-2},1]
["Van Buren County","Van Buren",727.85983749999991,721.10605499999997,706.09261749999996,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":718.35283666666658},531.92999999999995,327,372,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":410.30999999999995},0,0,27,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":9},598,307,304,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":403},356113,325913,312380,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":358032.75972798199},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":358032.75972798199},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":325913},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":332108.58657599398},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":340433.72407545138},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":349159.9479928629},{"$f":"Transportation[[#This Row],[Average ADM]]","v":718.35283666666658},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":486.05633634447764},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.57118170773006061},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.56100564991156554},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.2528662156833971E-2},1]
["Warren County","Warren",6443.843785,6348.2285775,6454.0112475000005,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":6415.3612033333338},1020.48,2926,2723,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":2223.16},16.260000000000002,94,125,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":78.42},1684,1672,1698,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1684.6666666666667},1647239,1527282,1840000,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":1656119.0551919232},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":1656119.0551919232},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1527282},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1674467.0183973077},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1716441.7481391244},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1760438.7260417475},{"$f":"Transportation[[#This Row],[Average ADM]]","v":6415.3612033333338},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":274.40991555191744},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.34653699605329724},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.26259887998065284},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.2223785616194773E-2},1]
["Washington County","Washington",8665.9560000000001,8608.3237499999996,8450.5589999999993,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":8574.9462500000009},5795.64,5370,5484,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":5549.88},92.059999999999988,88,123,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":101.02},6945,6673,6923,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":6847},2058388,2120416.790000001,2306219.4599999995,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":2069484.5069709937},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":2069484.5069709937},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":2120416.790000001},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":2165373.5856569982},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":2219654.1239115028},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":2276549.7765295287},{"$f":"Transportation[[#This Row],[Average ADM]]","v":8574.9462500000009},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":265.48851854663559},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.64722038345138311},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.79848897012036657},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.1780831862357153E-2},1]
["Johnson City","Washington",7725.4412499999999,7757.0800800000006,7738.5609050000003,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":7740.3607450000009},4125.9699999999993,3138.0299999999997,2988,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":3417.3333333333335},229.93,91.56,86,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":135.83000000000001},1577.4545454545455,1320,1290,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1395.818181818182},2231339,2326621.12,2314762.86,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":2243367.8637361615},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":2243367.8637361615},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":2326621.12},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":2294917.2812453872},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":2352445.1582365381},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":2412744.5990746995},{"$f":"Transportation[[#This Row],[Average ADM]]","v":7740.3607450000009},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":311.70958028451673},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.44149535737605122},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.18032986159202349},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.7548277719193046E-2},0]
["Wayne County","Wayne",2223.1667425000001,2210.3035200000004,2159.1512574999997,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":2197.5405066666667},1364,1206.79,1114,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":1228.2633333333333},0,47.14,0,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":15.713333333333333},1865,2152,2175,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":2064},936858,786899.29,944879,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":941908.48189545947},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":941908.48189545947},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":786899.29},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":891228.92396515317},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":913569.81979081884},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":936987.04977687378},{"$f":"Transportation[[#This Row],[Average ADM]]","v":2197.5405066666667},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":426.3798764729666},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.55892636773117832},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.93923183383353093},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":7.1504180631318873E-3},1]
["Weakley County","Weakley",4253.6246675000002,4198.1569,4151.8864824999991,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":4201.2226833333334},1452.1599999999999,1697.62,1843.58,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":1664.4533333333331},27.54,39.679999999999993,56,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":41.073333333333331},1306,2261,1033,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1533.3333333333333},1280285,1265818,1197525,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":1287186.8530167094},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":1287186.8530167094},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1265818},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1250176.6176722364},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1281515.4407602879},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1314364.0979256872},{"$f":"Transportation[[#This Row],[Average ADM]]","v":4201.2226833333334},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":312.85275668435759},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.39618307783026696},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.36497311590176318},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":9.7765189872641867E-3},1]
["White County","White",3937.2852874999999,3860.4231599999998,3846.6612500000001,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":3881.4565658333327},2018.7400000000002,2070,2018,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":2035.58},35.4,40,53,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":42.800000000000004},2363,1260,1260,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1627.6666666666667},1216867,1075076.2999999998,1210756.7,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":1223426.9746735173},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":1223426.9746735173},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1075076.2999999998},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1169753.3248911723},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1199076.1357542337},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1229811.6537556669},{"$f":"Transportation[[#This Row],[Average ADM]]","v":3881.4565658333327},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":316.84282250666678},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.52443714504453542},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.41934429486967956},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.1026788339395219E-2},1]
["Williamson County","Williamson",35040.100277500002,36317.976932500002,37681.144420000004,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":36346.407210000005},18836.46,19325,21740,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":19967.153333333332},345.41999999999996,326,196,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":289.14},9691,10704,10261,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":10218.666666666666},10355468.780000003,11125570.690000001,12896725.079999994,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":10411293.790399004},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":10411293.790399004},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":11125570.690000001},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":11477863.186799666},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":11765584.712506749},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":12067168.01480571},{"$f":"Transportation[[#This Row],[Average ADM]]","v":36346.407210000005},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":332.00442467627624},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.54935700296231094},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.2811465410494603},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":7.9551191491754585E-3},1]
["Franklin Special School District","Williamson",3556.2593325000003,3432.6799800000003,3522.0531175000001,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":3503.6641433333334},1934.5300000000002,1733,1612.11,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":1759.88},52.470000000000006,67,46,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":55.156666666666666},1610,1549,1259,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":1472.6666666666667},1152569,1106284,1119728,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":1158782.3523626504},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":1158782.3523626504},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1106284},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":1128264.7841208836},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1156547.5803004175},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1186192.9780478075},{"$f":"Transportation[[#This Row],[Average ADM]]","v":3503.6641433333334},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":338.55784388034442},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.50229700336678862},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.42032187059619069},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.5742566755896713E-2},1]
["Wilson County","Wilson",16753.748475,17209.322704999999,17735.714522499999,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":17232.928567499999},7980.4000000000024,9006,9203,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":8729.8000000000011},114.63000000000001,231,235,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":193.54333333333332},7264,6030,5275,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":6189.666666666667},6035449,5996800.3899999997,6372575.5900000008,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":6067985.3351814998},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":6067985.3351814998},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":5996800.3899999997},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":6145787.1050605001},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":6299846.7251971606},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":6461328.591656602},{"$f":"Transportation[[#This Row],[Average ADM]]","v":17232.928567499999},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":374.94083297264859},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.50657669506410796},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.35917671464964523},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.1231018139211778E-2},1]
["Lebanon City","Wilson",3600.7542174999999,3531.7544999999996,3516.8666775000002,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADM]:[FY 17 ADM]])","v":3549.7917983333332},2324.67,1542,1643,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 ADT]:[FY 17 ADT]])","v":1836.5566666666666},66.87,49,38,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 SpEd ADT]:[FY 17 SpEd ADT]])","v":51.29},978,978,670,{"$f":"AVERAGE(Transportation[[#This Row],[FY 15 Miles]:[FY 17 Miles]])","v":875.33333333333337},904476,1025485.3699999999,1016523,{"$f":"(1+Constants!$R$17)*Transportation[[#This Row],[Actual FY 15 Expenditures]]","v":909351.91466676665},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 15 in FY 16 Dollars ]]","v":909351.91466676665},{"$f":"(1+Constants!$R$18)*Transportation[[#This Row],[Actual FY 16 Expenditures]]","v":1025485.3699999999},{"$f":"AVERAGE(Transportation[[#This Row],[Actual FY 17 Expenditures]],Transportation[[#This Row],[Actual FY 15 in FY 17 Dollars ]:[Actual FY 16 in FY 17 Dollars]])","v":983786.7615555888},{"$f":"(1+Constants!$R$19)*Transportation[[#This Row],[3-Year Average in  FY 17 Dollars]]","v":1008447.8525094118},{"$f":"(1+Constants!$R$20)*Transportation[[#This Row],[3-Year Average in FY 18 Dollars ]]","v":1034297.0594113683},{"$f":"Transportation[[#This Row],[Average ADM]]","v":3549.7917983333332},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[3-Year Average  in FY 19 Dollars]]/Transportation[[#This Row],[ADM Transported]])","v":291.3683726175102},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average ADT]]/Transportation[[#This Row],[ADM Transported]])","v":0.51737024901825246},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average Miles]]/Transportation[[#This Row],[ADM Transported]])","v":0.24658723188901166},{"$f":"IF(Transportation[[#This Row],[ADM Transported]]=0,0,Transportation[[#This Row],[Average SpEd ADT]]/Transportation[[#This Row],[ADM Transported]])","v":1.444873471849285E-2},1]
["Department of Children's Services","Department of Children's Services"]
[null,null,{"$f":"SUM(C5:C145)","v":957007.97497475008},959984.76830674941,964499.39644250029,960497.37990799977,474263.7317283969,473738.20999999996,473620.6,473874.18057613191,10877.73859649123,10649.759999999998,12239.990000000002,11255.829532163743,298067.44484545448,267158.16499999998,271581,278935.53661515139,299700721.20000005,302374293.30000007,319292923.75,301316369.53355402,301316369.53355402,302374293.30000007,307661195.5278514,315373497.64693779,323457361.15240663,962020.42199133302,43422.617839774044,68.071917633364222,49.484247368171616,1.3838083014056279,108]

{"sheet":"CTE Transportation","index":5,"n_rows":180,"n_cols":7,"rows_kept":180,"cut":false,"hidden":false,"merged":[[0,4,1,5],[0,0,0,2]]}
["Tennessee Comptroller of the Treasury\nOffice of Research and Education Accountability",null,null,null,"This tab includes all data used to calculate CTE transportation costs for the Classroom category."]
["CTE Transportation Data"]
[]
["District","County","School Sending Students","Where Are Students Going?","Average Number of Students Transported Annually","One-Way Bus Mileage","Total One-Way Miles"]
["Anderson County","Anderson","Clinton High School","Anderson County Career and Technical Center",457,6,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":2742}]
["Clinton City","Anderson",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Oak Ridge","Anderson",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Bedford County","Bedford","Central High School","Shelbyville Central High School CTE Annes",1180,0.8,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":944}]
["Benton County","Benton","Big Sandy High School","Sen. Frank P. Lashlee Career and Technical Center",15,13,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":195}]
["Bledsoe County","Bledsoe"]
["Blount County","Blount",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Alcoa City","Blount",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Maryville City","Blount",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Bradley County","Bradley",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Cleveland City","Bradley",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Campbell County","Campbell",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Cannon County","Cannon",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Carroll County","Carroll","Hollow Rock-Bruceton High School","Carroll County Tech. Center",28,8.1,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":226.79999999999998}]
["Carroll County","Carroll","Clarksburg High School","Carroll County Tech. Center",32,11,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":352}]
["Carroll County","Carroll","McKenzie High School","Carroll County Tech. Center",35,14.4,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":504}]
["Carroll County","Carroll","West Carroll High School","Carroll County Tech. Center",17,17.5,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":297.5}]
["Carroll County","Carroll","Huntingdon High School","Carroll County Tech. Center",116,1.5,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":174}]
["Hollow Rock-Bruceton Special School District","Carroll",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Huntingdon Special School District","Carroll",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["McKenzie Special School District","Carroll",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["South Carroll Special School District","Carroll",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["West Carroll Special School District","Carroll",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Carter County","Carter","Hampton High School","Happy Valley High School",2,12,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":24}]
["Carter County","Carter","Hampton High School","Unaka High School",4,12,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":48}]
["Carter County","Carter","Happy Valley High School","Hampton High School",2,12,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":24}]
["Carter County","Carter","Unaka High School","Hampton High School",1,12,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":12}]
["Elizabethton City","Carter",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Cheatham County","Cheatham",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Chester County","Chester",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Claiborne County","Claiborne",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Clay County","Clay","Clay County High Schools","TCAT Livingston",57,20,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":1140}]
["Cocke County","Cocke","Cosby High School","Cocke County High School",5,10,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":50}]
["Newport City","Cocke",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Coffee County","Coffee",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Manchester City","Coffee",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Tullahoma City","Coffee",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Crockett County","Crockett","Crockett County High School","TCAT Ripley and Newbern",5,6,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":30}]
["Alamo City","Crockett",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Bells City","Crockett",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Cumberland County","Cumberland","Cumberland County High School","TCAT of Crossville",23,0.7,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":16.099999999999998}]
["Cumberland County","Cumberland","Stone Memorial High School","TCAT of Crossville",27,4,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":108}]
["Cumberland County","Cumberland","Phoenix High School","TCAT of Crossville",15,0.7,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":10.5}]
["Davidson County","Davidson",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Decatur County","Decatur","Riverside High School","Decatur County Middle School",64,8,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":512}]
["DeKalb County","DeKalb",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Dickson County","Dickson",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Dyer County","Dyer",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Dyersburg City","Dyer",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Fayette County","Fayette","Fayette Ware Comprehensive High Reach Academy","Fayette Ware Comprehensive High CCTE Academy",5,0.5,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":2.5}]
["Fentress County","Fentress",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Franklin County","Franklin",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Humboldt City","Gibson",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Milan Special School District","Gibson",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Trenton Special School District","Gibson",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Bradford Special School District","Gibson",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Gibson County Special School District","Gibson","South Gibson High School","Gibson County High School",21,20,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":420}]
["Giles County","Giles","Richland High School","Giles County High School",9,11,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":99}]
["Giles County","Giles","Giles County High School","Richland High School",13,11,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":143}]
["Grainger County","Grainger",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Greene County","Greene",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Greeneville City","Greene","Chuckey Doak High School","Greeneville-Greene County Tech Center",90,10,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":900}]
["Greeneville City","Greene","Greeneville High School","Greeneville-Greene County Tech Center",115,6,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":690}]
["Greeneville City","Greene","North Greene High School","Greeneville-Greene County Tech Center",25,20,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":500}]
["Greeneville City","Greene","Souh Greene High School","Greeneville-Greene County Tech Center",58,12,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":696}]
["Greeneville City","Greene","West Greene High School","Greeneville-Greene County Tech Center",102,10,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":1020}]
["Grundy County","Grundy",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Hamblen County","Hamblen","Morristown West","Morristown East",39,2,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":78}]
["Hamblen County","Hamblen","Morristown East","Morristown West",93,2,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":186}]
["Hamilton County","Hamilton",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Hancock County","Hancock","Hancock County High School","Hancock County CTE ",188,2,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":376}]
["Hardeman County","Hardeman",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Hardin County","Hardin",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Hawkins County","Hawkins",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Rogersville City","Hawkins",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Haywood County","Haywood",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Henderson County","Henderson",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Lexington City","Henderson",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Henry County","Henry",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Paris Special School District","Henry",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Hickman County","Hickman",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Houston County","Houston",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Humphreys County","Humphreys",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Jackson County","Jackson","Jackson County High School","Hartsville-RBS Campus -- TCAT",51,21,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":1071}]
["Jefferson County","Jefferson",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Johnson County","Johnson",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Knox County","Knox","Bearden High School","Byington-Solway TTC",22,6.6,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":145.19999999999999}]
["Knox County","Knox","Farragut High School","Byington-Solway TTC",16,4.2,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":67.2}]
["Knox County","Knox","Gibbs High School","North Knox Vocational",17,5.8,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":98.6}]
["Knox County","Knox","Powell High School","Byington-Solway TTC",40,7.7,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":308}]
["Knox County","Knox","Hardin Valley Academy","Byington-Solway TTC",38,4.2,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":159.6}]
["Lake County","Lake",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Lauderdale County","Lauderdale","Riplay High School","TCAT Ripley  ",23,4,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":92}]
["Lawrence County","Lawrence",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Lewis County","Lewis","Lewis County High School","TN College of Applied Technology",195,1,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":195}]
["Lincoln County","Lincoln",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Fayetteville City","Lincoln",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Loudon County","Loudon",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Lenoir City","Loudon",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["McMinn County","McMinn",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Athens City","McMinn",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Etowah City","McMinn",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["McNairy County","McNairy",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Macon County","Macon","Red Boiling Springs","TCAT -- Red Boiling Springs Campus",42,3,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":126}]
["Macon County","Macon","Macon County High School","TCAT -- Red Boiling Springs Campus",284,11,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":3124}]
["Madison County","Madison",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Marion County","Marion","Marion County High School","TCAT Kimball",3,6,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":18}]
["Marion County","Marion","South Pittsburg High School","TCAT Kimball",10,4,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":40}]
["Marion County","Marion","Whitewell High School","TCAT Kimball",3,16,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":48}]
["Richard City Special School District","Marion",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Marshall County","Marshall","Forrest High School","Spot Lowe",36,17.100000000000001,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":615.6}]
["Marshall County","Marshall","Cornersville High School","Spot Lowe",41,9.1999999999999993,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":377.2}]
["Marshall County","Marshall","Marshall County High School","Spot Lowe",349,0.2,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":69.8}]
["Maury County","Maury",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Meigs County","Meigs",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Monroe County","Monroe",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Sweetwater City","Monroe",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Montgomery County","Montgomery",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Moore County","Moore",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Morgan County","Morgan","Central High School","Morgan County CTC",424,2,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":848}]
["Morgan County","Morgan","Coal Field High School","Morgan County CTC",65,10,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":650}]
["Morgan County","Morgan","Oakdale High School","Morgan County CTC",53,15,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":795}]
["Morgan County","Morgan","Sunbright High School","Morgan County CTC",63,15,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":945}]
["Obion County","Obion",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Union City","Obion",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Overton County","Overton","Livingston Academy High School","TTC Livingston",254,2,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":508}]
["Perry County","Perry","Perry County High School","TCAT Hohenwald",18,21,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":378}]
["Pickett County","Pickett",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Polk County","Polk",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Putnam County","Putnam",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Rhea County","Rhea",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Dayton City","Rhea",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Roane County","Roane",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Robertson County","Robertson","East Roberston High School","Springfield High CTC",27,11.5,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":310.5}]
["Robertson County","Robertson","Greenbrier High School","Springfield High CTC",44,8.5,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":374}]
["Robertson County","Robertson","Jo Byrns School","Springfield High CTC",29,11.2,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":324.79999999999995}]
["Robertson County","Robertson","White House Heritage High School","Springfield High CTC",21,9.3000000000000007,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":195.3}]
["Rutherford County","Rutherford",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Murfreesboro City","Rutherford",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Scott County","Scott","Scott High School","Huntsville -- TCAT",38,0.4,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":15.200000000000001}]
["Scott County","Scott","Scott High School","Oneida -- TCAT",4,11,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":44}]
["Oneida Special School District","Scott","Oneida High School","TTC Oneida",4,2,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":8}]
["Oneida Special School District","Scott","Oneida High School","TTC Helenwood",49,9,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":441}]
["Sequatchie County","Sequatchie",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Sevier County","Sevier",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Shelby County","Shelby","White Haven High School","TCAT Aviation Memphis",8,7,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":56}]
["Shelby County","Shelby","Wooddale High School","TCAT Aviation Memphis",4,5,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":20}]
["Arlington","Shelby",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Bartlett","Shelby",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Collierville","Shelby",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Germantown","Shelby",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Lakeland","Shelby",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Millington","Shelby",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Smith County","Smith",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Stewart County","Stewart",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Sullivan County","Sullivan",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Bristol City","Sullivan",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Kingsport City","Sullivan",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Sumner County","Sumner",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Tipton County","Tipton",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Trousdale County","Trousdale","Trousdale County High School","TCAT Hartsville",26,3,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":78}]
["Unicoi County","Unicoi",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Union County","Union",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Van Buren County","Van Buren",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Warren County","Warren",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Washington County","Washington",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Johnson City","Washington",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Wayne County","Wayne","Frank Hughes High School","Wayne County Technology",42,19,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":798}]
["Wayne County","Wayne","Collinwood High School","Wayne County Technology",177,12,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":2124}]
["Weakley County","Weakley",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["White County","White",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Williamson County","Williamson",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Franklin Special School District","Williamson",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Wilson County","Wilson",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Lebanon City","Wilson",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]
["Department of Children's Services","Department of Children's Services",null,null,null,null,{"$f":"CTETransportation[[#This Row],[Average Number of Students Transported Annually]]*CTETransportation[[#This Row],[One-Way Bus Mileage]]","v":0}]

{"sheet":"ESRI_MAPINFO_SHEET","index":6,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}